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 |
| 1299178 |
11 |
1 324 000 $ |
120 364 $ |
24 294 $ |
109 321 $ |
13.66 |
18.848 |
0.05 |
1.16 |
219 877 $ |
5 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
219 877 $ |
|
| Before capitalization |
9 906 $ |
5 % |
| After capitalization 9 906 $ + 25 886 $ (average mortgage paid) = |
35 792 $ |
16 % |
| After capitalization and appreciation (PV) |
77 968 $ |
35 % |
| Ratios |
| Price per unit |
= 1 324 000 $ ÷ 11 logements |
120 364 $ |
| Price per room |
= 1 324 000 $ ÷ 54,5 pièces |
24 294 $ |
| Price per room x 4 1/2 |
|
109 321 $ |
| GRM ratio |
1 324 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.66 |
| NRM ratio |
1 324 000 $ ÷
70 245 $ (Net income) |
18.848 |
| Cap. Rate |
70 245 $ (Net income) ÷
1 324 000 $ |
5.31 % |
| DCR ratio |
70 245 $ (Net income) ÷
60 339 $ |
1.16 |
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. |
 |
