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 |
| 2521310 |
14 |
3 199 000 $ |
228 500 $ |
49 215 $ |
221 469 $ |
15.74 |
22.226 |
0.04 |
1.19 |
941 048 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
941 048 $ |
|
| Before capitalization |
22 810 $ |
2 % |
| After capitalization 22 810 $ + 27 937 $ (average mortgage paid) = |
50 748 $ |
5 % |
| After capitalization and appreciation (PV) |
152 651 $ |
16 % |
| Ratios |
| Price per unit |
= 3 199 000 $ ÷ 14 logements |
228 500 $ |
| Price per room |
= 3 199 000 $ ÷ 65,0 pièces |
49 215 $ |
| Price per room x 4 1/2 |
|
221 469 $ |
| GRM ratio |
3 199 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.74 |
| NRM ratio |
3 199 000 $ ÷
143 934 $ (Net income) |
22.226 |
| Cap. Rate |
143 934 $ (Net income) ÷
3 199 000 $ |
4.50 % |
| DCR ratio |
143 934 $ (Net income) ÷
121 124 $ |
1.19 |
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. |
 |
