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 |
| 1299213 |
19 |
1 913 000 $ |
100 684 $ |
22 910 $ |
103 096 $ |
13.11 |
19.084 |
0.05 |
1.15 |
317 447 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
317 447 $ |
|
| Before capitalization |
13 036 $ |
4 % |
| After capitalization 13 036 $ + 37 413 $ (average mortgage paid) = |
50 449 $ |
16 % |
| After capitalization and appreciation (PV) |
111 387 $ |
35 % |
| Ratios |
| Price per unit |
= 1 913 000 $ ÷ 19 logements |
100 684 $ |
| Price per room |
= 1 913 000 $ ÷ 83,5 pièces |
22 910 $ |
| Price per room x 4 1/2 |
|
103 096 $ |
| GRM ratio |
1 913 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.11 |
| NRM ratio |
1 913 000 $ ÷
100 242 $ (Net income) |
19.084 |
| Cap. Rate |
100 242 $ (Net income) ÷
1 913 000 $ |
5.24 % |
| DCR ratio |
100 242 $ (Net income) ÷
87 205 $ |
1.15 |
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. |
 |
