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 |
| 1299241 |
35 |
3 028 000 $ |
86 514 $ |
19 348 $ |
87 067 $ |
12.35 |
18.853 |
0.05 |
1.16 |
499 193 $ |
5 % |
16 % |
36 % |
| Yields of the investment |
| Cashdown |
499 193 $ |
|
| Before capitalization |
22 541 $ |
5 % |
| After capitalization 22 541 $ + 59 235 $ (average mortgage paid) = |
81 776 $ |
16 % |
| After capitalization and appreciation (PV) |
178 233 $ |
36 % |
| Ratios |
| Price per unit |
= 3 028 000 $ ÷ 35 logements |
86 514 $ |
| Price per room |
= 3 028 000 $ ÷ 156,5 pièces |
19 348 $ |
| Price per room x 4 1/2 |
|
87 067 $ |
| GRM ratio |
3 028 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.35 |
| NRM ratio |
3 028 000 $ ÷
160 613 $ (Net income) |
18.853 |
| Cap. Rate |
160 613 $ (Net income) ÷
3 028 000 $ |
5.30 % |
| DCR ratio |
160 613 $ (Net income) ÷
138 071 $ |
1.16 |
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. |
 |
