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 |
| 2583066 |
13 |
2 474 000 $ |
190 308 $ |
43 026 $ |
193 617 $ |
15.39 |
22.458 |
0.04 |
1.27 |
807 560 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
807 560 $ |
|
| Before capitalization |
23 473 $ |
3 % |
| After capitalization 23 473 $ + 21 599 $ (average mortgage paid) = |
45 073 $ |
6 % |
| After capitalization and appreciation (PV) |
123 881 $ |
15 % |
| Ratios |
| Price per unit |
= 2 474 000 $ ÷ 13 logements |
190 308 $ |
| Price per room |
= 2 474 000 $ ÷ 57,5 pièces |
43 026 $ |
| Price per room x 4 1/2 |
|
193 617 $ |
| GRM ratio |
2 474 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.39 |
| NRM ratio |
2 474 000 $ ÷
110 162 $ (Net income) |
22.458 |
| Cap. Rate |
110 162 $ (Net income) ÷
2 474 000 $ |
4.45 % |
| DCR ratio |
110 162 $ (Net income) ÷
86 690 $ |
1.27 |
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. |
 |
