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 |
| 2623336 |
11 |
2 483 000 $ |
225 727 $ |
63 667 $ |
286 500 $ |
16.06 |
22.076 |
0.05 |
1.04 |
518 483 $ |
1 % |
5 % |
21 % |
| Yields of the investment |
| Cashdown |
518 483 $ |
|
| Before capitalization |
4 751 $ |
1 % |
| After capitalization 4 751 $ + 23 365 $ (average mortgage paid) = |
28 116 $ |
5 % |
| After capitalization and appreciation (PV) |
107 212 $ |
21 % |
| Ratios |
| Price per unit |
= 2 483 000 $ ÷ 11 logements |
225 727 $ |
| Price per room |
= 2 483 000 $ ÷ 39,0 pièces |
63 667 $ |
| Price per room x 4 1/2 |
|
286 500 $ |
| GRM ratio |
2 483 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.06 |
| NRM ratio |
2 483 000 $ ÷
112 475 $ (Net income) |
22.076 |
| Cap. Rate |
112 475 $ (Net income) ÷
2 483 000 $ |
4.53 % |
| DCR ratio |
112 475 $ (Net income) ÷
107 725 $ |
1.04 |
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. |
 |
