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 |
| 2604274 |
11 |
2 258 000 $ |
205 273 $ |
51 908 $ |
233 586 $ |
13.06 |
17.947 |
0.06 |
1.31 |
479 934 $ |
6 % |
11 % |
26 % |
| Yields of the investment |
| Cashdown |
479 934 $ |
|
| Before capitalization |
30 068 $ |
6 % |
| After capitalization 30 068 $ + 21 683 $ (average mortgage paid) = |
51 750 $ |
11 % |
| After capitalization and appreciation (PV) |
123 679 $ |
26 % |
| Ratios |
| Price per unit |
= 2 258 000 $ ÷ 11 logements |
205 273 $ |
| Price per room |
= 2 258 000 $ ÷ 43,5 pièces |
51 908 $ |
| Price per room x 4 1/2 |
|
233 586 $ |
| GRM ratio |
2 258 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.06 |
| NRM ratio |
2 258 000 $ ÷
125 816 $ (Net income) |
17.947 |
| Cap. Rate |
125 816 $ (Net income) ÷
2 258 000 $ |
5.57 % |
| DCR ratio |
125 816 $ (Net income) ÷
95 748 $ |
1.31 |
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. |
 |
