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 |
| 2623337 |
11 |
1 965 000 $ |
178 636 $ |
61 406 $ |
276 328 $ |
16.19 |
24.769 |
0.04 |
1.04 |
588 980 $ |
1 % |
3 % |
14 % |
| Yields of the investment |
| Cashdown |
588 980 $ |
|
| Before capitalization |
3 312 $ |
1 % |
| After capitalization 3 312 $ + 16 186 $ (average mortgage paid) = |
19 498 $ |
3 % |
| After capitalization and appreciation (PV) |
82 093 $ |
14 % |
| Ratios |
| Price per unit |
= 1 965 000 $ ÷ 11 logements |
178 636 $ |
| Price per room |
= 1 965 000 $ ÷ 32,0 pièces |
61 406 $ |
| Price per room x 4 1/2 |
|
276 328 $ |
| GRM ratio |
1 965 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.19 |
| NRM ratio |
1 965 000 $ ÷
79 335 $ (Net income) |
24.769 |
| Cap. Rate |
79 335 $ (Net income) ÷
1 965 000 $ |
4.04 % |
| DCR ratio |
79 335 $ (Net income) ÷
76 022 $ |
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. |
 |
