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 |
| 1299253 |
27 |
2 773 000 $ |
102 704 $ |
23 205 $ |
104 423 $ |
13.42 |
19.476 |
0.05 |
1.13 |
459 903 $ |
3 % |
15 % |
34 % |
| Yields of the investment |
| Cashdown |
459 903 $ |
|
| Before capitalization |
15 974 $ |
3 % |
| After capitalization 15 974 $ + 54 230 $ (average mortgage paid) = |
70 204 $ |
15 % |
| After capitalization and appreciation (PV) |
158 538 $ |
34 % |
| Ratios |
| Price per unit |
= 2 773 000 $ ÷ 27 logements |
102 704 $ |
| Price per room |
= 2 773 000 $ ÷ 119,5 pièces |
23 205 $ |
| Price per room x 4 1/2 |
|
104 423 $ |
| GRM ratio |
2 773 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.42 |
| NRM ratio |
2 773 000 $ ÷
142 379 $ (Net income) |
19.476 |
| Cap. Rate |
142 379 $ (Net income) ÷
2 773 000 $ |
5.13 % |
| DCR ratio |
142 379 $ (Net income) ÷
126 405 $ |
1.13 |
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. |
 |
