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 |
| 1299199 |
18 |
1 487 000 $ |
82 611 $ |
20 095 $ |
90 426 $ |
11.99 |
17.981 |
0.06 |
1.22 |
246 835 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
246 835 $ |
|
| Before capitalization |
14 888 $ |
6 % |
| After capitalization 14 888 $ + 29 092 $ (average mortgage paid) = |
43 980 $ |
18 % |
| After capitalization and appreciation (PV) |
91 348 $ |
37 % |
| Ratios |
| Price per unit |
= 1 487 000 $ ÷ 18 logements |
82 611 $ |
| Price per room |
= 1 487 000 $ ÷ 74,0 pièces |
20 095 $ |
| Price per room x 4 1/2 |
|
90 426 $ |
| GRM ratio |
1 487 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.99 |
| NRM ratio |
1 487 000 $ ÷
82 699 $ (Net income) |
17.981 |
| Cap. Rate |
82 699 $ (Net income) ÷
1 487 000 $ |
5.56 % |
| DCR ratio |
82 699 $ (Net income) ÷
67 811 $ |
1.22 |
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. |
 |
