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 |
| 2621745 |
13 |
2 376 000 $ |
182 769 $ |
56 571 $ |
254 571 $ |
16.58 |
25.217 |
0.04 |
1.16 |
911 035 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
911 035 $ |
|
| Before capitalization |
12 823 $ |
1 % |
| After capitalization 12 823 $ + 17 277 $ (average mortgage paid) = |
30 100 $ |
3 % |
| After capitalization and appreciation (PV) |
105 787 $ |
12 % |
| Ratios |
| Price per unit |
= 2 376 000 $ ÷ 13 logements |
182 769 $ |
| Price per room |
= 2 376 000 $ ÷ 42,0 pièces |
56 571 $ |
| Price per room x 4 1/2 |
|
254 571 $ |
| GRM ratio |
2 376 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.58 |
| NRM ratio |
2 376 000 $ ÷
94 222 $ (Net income) |
25.217 |
| Cap. Rate |
94 222 $ (Net income) ÷
2 376 000 $ |
3.97 % |
| DCR ratio |
94 222 $ (Net income) ÷
81 399 $ |
1.16 |
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. |
 |
