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 |
| 1299209 |
28 |
2 088 000 $ |
74 571 $ |
17 695 $ |
79 627 $ |
11.24 |
16.995 |
0.06 |
1.29 |
343 064 $ |
8 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
343 064 $ |
|
| Before capitalization |
27 621 $ |
8 % |
| After capitalization 27 621 $ + 40 859 $ (average mortgage paid) = |
68 480 $ |
20 % |
| After capitalization and appreciation (PV) |
134 992 $ |
39 % |
| Ratios |
| Price per unit |
= 2 088 000 $ ÷ 28 logements |
74 571 $ |
| Price per room |
= 2 088 000 $ ÷ 118,0 pièces |
17 695 $ |
| Price per room x 4 1/2 |
|
79 627 $ |
| GRM ratio |
2 088 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.24 |
| NRM ratio |
2 088 000 $ ÷
122 859 $ (Net income) |
16.995 |
| Cap. Rate |
122 859 $ (Net income) ÷
2 088 000 $ |
5.88 % |
| DCR ratio |
122 859 $ (Net income) ÷
95 239 $ |
1.29 |
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. |
 |
