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 |
| 2521306 |
12 |
2 594 000 $ |
216 167 $ |
39 303 $ |
176 864 $ |
18.39 |
25.016 |
0.04 |
1.07 |
788 564 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
788 564 $ |
|
| Before capitalization |
6 959 $ |
1 % |
| After capitalization 6 959 $ + 22 312 $ (average mortgage paid) = |
29 271 $ |
4 % |
| After capitalization and appreciation (PV) |
111 903 $ |
14 % |
| Ratios |
| Price per unit |
= 2 594 000 $ ÷ 12 logements |
216 167 $ |
| Price per room |
= 2 594 000 $ ÷ 66,0 pièces |
39 303 $ |
| Price per room x 4 1/2 |
|
176 864 $ |
| GRM ratio |
2 594 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.39 |
| NRM ratio |
2 594 000 $ ÷
103 694 $ (Net income) |
25.016 |
| Cap. Rate |
103 694 $ (Net income) ÷
2 594 000 $ |
4.00 % |
| DCR ratio |
103 694 $ (Net income) ÷
96 735 $ |
1.07 |
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. |
 |
