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 |
| 2534043 |
14 |
3 378 000 $ |
241 286 $ |
46 274 $ |
208 233 $ |
15.41 |
20.553 |
0.05 |
1.22 |
870 766 $ |
3 % |
7 % |
19 % |
| Yields of the investment |
| Cashdown |
870 766 $ |
|
| Before capitalization |
30 112 $ |
3 % |
| After capitalization 30 112 $ + 30 964 $ (average mortgage paid) = |
61 077 $ |
7 % |
| After capitalization and appreciation (PV) |
168 682 $ |
19 % |
| Ratios |
| Price per unit |
= 3 378 000 $ ÷ 14 logements |
241 286 $ |
| Price per room |
= 3 378 000 $ ÷ 73,0 pièces |
46 274 $ |
| Price per room x 4 1/2 |
|
208 233 $ |
| GRM ratio |
3 378 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.41 |
| NRM ratio |
3 378 000 $ ÷
164 360 $ (Net income) |
20.553 |
| Cap. Rate |
164 360 $ (Net income) ÷
3 378 000 $ |
4.87 % |
| DCR ratio |
164 360 $ (Net income) ÷
134 247 $ |
1.22 |
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. |
 |
