Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2621737 |
12 |
2 842 000 $ |
236 833 $ |
71 050 $ |
319 725 $ |
17.06 |
23.394 |
0.04 |
1.04 |
729 812 $ |
1 % |
4 % |
17 % |
| Yields of the investment |
| Cashdown |
729 812 $ |
|
| Before capitalization |
5 125 $ |
1 % |
| After capitalization 5 125 $ + 25 116 $ (average mortgage paid) = |
30 242 $ |
4 % |
| After capitalization and appreciation (PV) |
120 773 $ |
17 % |
| Ratios |
| Price per unit |
= 2 842 000 $ ÷ 12 logements |
236 833 $ |
| Price per room |
= 2 842 000 $ ÷ 40,0 pièces |
71 050 $ |
| Price per room x 4 1/2 |
|
319 725 $ |
| GRM ratio |
2 842 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.06 |
| NRM ratio |
2 842 000 $ ÷
121 482 $ (Net income) |
23.394 |
| Cap. Rate |
121 482 $ (Net income) ÷
2 842 000 $ |
4.27 % |
| DCR ratio |
121 482 $ (Net income) ÷
116 357 $ |
1.04 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
