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 |
| 2533912 |
11 |
2 833 000 $ |
257 545 $ |
51 982 $ |
233 917 $ |
16.67 |
22.320 |
0.04 |
1.19 |
836 668 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
836 668 $ |
|
| Before capitalization |
19 894 $ |
2 % |
| After capitalization 19 894 $ + 24 687 $ (average mortgage paid) = |
44 581 $ |
5 % |
| After capitalization and appreciation (PV) |
134 826 $ |
16 % |
| Ratios |
| Price per unit |
= 2 833 000 $ ÷ 11 logements |
257 545 $ |
| Price per room |
= 2 833 000 $ ÷ 54,5 pièces |
51 982 $ |
| Price per room x 4 1/2 |
|
233 917 $ |
| GRM ratio |
2 833 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.67 |
| NRM ratio |
2 833 000 $ ÷
126 924 $ (Net income) |
22.320 |
| Cap. Rate |
126 924 $ (Net income) ÷
2 833 000 $ |
4.48 % |
| DCR ratio |
126 924 $ (Net income) ÷
107 031 $ |
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. |
 |
