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 |
| 2604389 |
11 |
2 483 000 $ |
225 727 $ |
59 831 $ |
269 241 $ |
18.44 |
25.492 |
0.04 |
1.04 |
758 607 $ |
1 % |
3 % |
14 % |
| Yields of the investment |
| Cashdown |
758 607 $ |
|
| Before capitalization |
4 148 $ |
1 % |
| After capitalization 4 148 $ + 21 118 $ (average mortgage paid) = |
25 266 $ |
3 % |
| After capitalization and appreciation (PV) |
104 362 $ |
14 % |
| Ratios |
| Price per unit |
= 2 483 000 $ ÷ 11 logements |
225 727 $ |
| Price per room |
= 2 483 000 $ ÷ 41,5 pièces |
59 831 $ |
| Price per room x 4 1/2 |
|
269 241 $ |
| GRM ratio |
2 483 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.44 |
| NRM ratio |
2 483 000 $ ÷
97 404 $ (Net income) |
25.492 |
| Cap. Rate |
97 404 $ (Net income) ÷
2 483 000 $ |
3.92 % |
| DCR ratio |
97 404 $ (Net income) ÷
93 257 $ |
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. |
 |
