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 |
| 2583080 |
16 |
2 863 000 $ |
178 938 $ |
42 103 $ |
189 463 $ |
16.28 |
24.727 |
0.04 |
1.14 |
906 647 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
906 647 $ |
|
| Before capitalization |
14 188 $ |
2 % |
| After capitalization 14 188 $ + 25 314 $ (average mortgage paid) = |
39 503 $ |
4 % |
| After capitalization and appreciation (PV) |
130 703 $ |
14 % |
| Ratios |
| Price per unit |
= 2 863 000 $ ÷ 16 logements |
178 938 $ |
| Price per room |
= 2 863 000 $ ÷ 68,0 pièces |
42 103 $ |
| Price per room x 4 1/2 |
|
189 463 $ |
| GRM ratio |
2 863 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.28 |
| NRM ratio |
2 863 000 $ ÷
115 787 $ (Net income) |
24.727 |
| Cap. Rate |
115 787 $ (Net income) ÷
2 863 000 $ |
4.04 % |
| DCR ratio |
115 787 $ (Net income) ÷
101 598 $ |
1.14 |
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. |
 |
