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 |
| 1299181 |
21 |
1 724 000 $ |
82 095 $ |
18 439 $ |
82 973 $ |
11.04 |
16.604 |
0.06 |
1.37 |
282 275 $ |
10 % |
22 % |
42 % |
| Yields of the investment |
| Cashdown |
282 275 $ |
|
| Before capitalization |
28 098 $ |
10 % |
| After capitalization 28 098 $ + 35 204 $ (average mortgage paid) = |
63 302 $ |
22 % |
| After capitalization and appreciation (PV) |
118 220 $ |
42 % |
| Ratios |
| Price per unit |
= 1 724 000 $ ÷ 21 logements |
82 095 $ |
| Price per room |
= 1 724 000 $ ÷ 93,5 pièces |
18 439 $ |
| Price per room x 4 1/2 |
|
82 973 $ |
| GRM ratio |
1 724 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.04 |
| NRM ratio |
1 724 000 $ ÷
103 831 $ (Net income) |
16.604 |
| Cap. Rate |
103 831 $ (Net income) ÷
1 724 000 $ |
6.02 % |
| DCR ratio |
103 831 $ (Net income) ÷
75 734 $ |
1.37 |
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. |
 |
