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 |
| 1299183 |
12 |
1 434 000 $ |
119 500 $ |
24 305 $ |
109 373 $ |
14.06 |
20.522 |
0.05 |
1.07 |
238 182 $ |
2 % |
14 % |
33 % |
| Yields of the investment |
| Cashdown |
238 182 $ |
|
| Before capitalization |
4 523 $ |
2 % |
| After capitalization 4 523 $ + 28 037 $ (average mortgage paid) = |
32 560 $ |
14 % |
| After capitalization and appreciation (PV) |
78 240 $ |
33 % |
| Ratios |
| Price per unit |
= 1 434 000 $ ÷ 12 logements |
119 500 $ |
| Price per room |
= 1 434 000 $ ÷ 59,0 pièces |
24 305 $ |
| Price per room x 4 1/2 |
|
109 373 $ |
| GRM ratio |
1 434 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.06 |
| NRM ratio |
1 434 000 $ ÷
69 876 $ (Net income) |
20.522 |
| Cap. Rate |
69 876 $ (Net income) ÷
1 434 000 $ |
4.87 % |
| DCR ratio |
69 876 $ (Net income) ÷
65 353 $ |
1.07 |
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. |
 |
