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 |
| 2534040 |
13 |
2 500 000 $ |
192 308 $ |
42 735 $ |
192 308 $ |
17.95 |
27.238 |
0.04 |
1.13 |
983 693 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
983 693 $ |
|
| Before capitalization |
10 269 $ |
1 % |
| After capitalization 10 269 $ + 18 801 $ (average mortgage paid) = |
29 070 $ |
3 % |
| After capitalization and appreciation (PV) |
108 707 $ |
11 % |
| Ratios |
| Price per unit |
= 2 500 000 $ ÷ 13 logements |
192 308 $ |
| Price per room |
= 2 500 000 $ ÷ 58,5 pièces |
42 735 $ |
| Price per room x 4 1/2 |
|
192 308 $ |
| GRM ratio |
2 500 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.95 |
| NRM ratio |
2 500 000 $ ÷
91 782 $ (Net income) |
27.238 |
| Cap. Rate |
91 782 $ (Net income) ÷
2 500 000 $ |
3.67 % |
| DCR ratio |
91 782 $ (Net income) ÷
81 514 $ |
1.13 |
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. |
 |
