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 |
| 2583181 |
13 |
2 660 000 $ |
204 615 $ |
47 928 $ |
215 676 $ |
19.10 |
27.309 |
0.04 |
1.16 |
1 054 973 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 054 973 $ |
|
| Before capitalization |
13 579 $ |
1 % |
| After capitalization 13 579 $ + 20 886 $ (average mortgage paid) = |
34 465 $ |
3 % |
| After capitalization and appreciation (PV) |
119 199 $ |
11 % |
| Ratios |
| Price per unit |
= 2 660 000 $ ÷ 13 logements |
204 615 $ |
| Price per room |
= 2 660 000 $ ÷ 55,5 pièces |
47 928 $ |
| Price per room x 4 1/2 |
|
215 676 $ |
| GRM ratio |
2 660 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.10 |
| NRM ratio |
2 660 000 $ ÷
97 405 $ (Net income) |
27.309 |
| Cap. Rate |
97 405 $ (Net income) ÷
2 660 000 $ |
3.66 % |
| DCR ratio |
97 405 $ (Net income) ÷
83 826 $ |
1.16 |
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. |
 |
