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 |
| 2623312 |
12 |
2 387 000 $ |
198 917 $ |
54 250 $ |
244 125 $ |
15.87 |
22.548 |
0.04 |
1.14 |
748 081 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
748 081 $ |
|
| Before capitalization |
13 284 $ |
2 % |
| After capitalization 13 284 $ + 18 780 $ (average mortgage paid) = |
32 064 $ |
4 % |
| After capitalization and appreciation (PV) |
108 102 $ |
14 % |
| Ratios |
| Price per unit |
= 2 387 000 $ ÷ 12 logements |
198 917 $ |
| Price per room |
= 2 387 000 $ ÷ 44,0 pièces |
54 250 $ |
| Price per room x 4 1/2 |
|
244 125 $ |
| GRM ratio |
2 387 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.87 |
| NRM ratio |
2 387 000 $ ÷
105 865 $ (Net income) |
22.548 |
| Cap. Rate |
105 865 $ (Net income) ÷
2 387 000 $ |
4.44 % |
| DCR ratio |
105 865 $ (Net income) ÷
92 580 $ |
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. |
 |
