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 |
| 2604409 |
16 |
3 243 000 $ |
202 688 $ |
51 476 $ |
231 643 $ |
14.75 |
20.437 |
0.05 |
1.25 |
885 485 $ |
4 % |
7 % |
18 % |
| Yields of the investment |
| Cashdown |
885 485 $ |
|
| Before capitalization |
31 458 $ |
4 % |
| After capitalization 31 458 $ + 28 811 $ (average mortgage paid) = |
60 269 $ |
7 % |
| After capitalization and appreciation (PV) |
163 574 $ |
18 % |
| Ratios |
| Price per unit |
= 3 243 000 $ ÷ 16 logements |
202 688 $ |
| Price per room |
= 3 243 000 $ ÷ 63,0 pièces |
51 476 $ |
| Price per room x 4 1/2 |
|
231 643 $ |
| GRM ratio |
3 243 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.75 |
| NRM ratio |
3 243 000 $ ÷
158 684 $ (Net income) |
20.437 |
| Cap. Rate |
158 684 $ (Net income) ÷
3 243 000 $ |
4.89 % |
| DCR ratio |
158 684 $ (Net income) ÷
127 226 $ |
1.25 |
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. |
 |
