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 |
| 1299247 |
35 |
3 344 000 $ |
95 543 $ |
20 706 $ |
93 176 $ |
12.76 |
18.731 |
0.05 |
1.17 |
551 500 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
551 500 $ |
|
| Before capitalization |
26 072 $ |
5 % |
| After capitalization 26 072 $ + 65 405 $ (average mortgage paid) = |
91 477 $ |
17 % |
| After capitalization and appreciation (PV) |
198 000 $ |
36 % |
| Ratios |
| Price per unit |
= 3 344 000 $ ÷ 35 logements |
95 543 $ |
| Price per room |
= 3 344 000 $ ÷ 161,5 pièces |
20 706 $ |
| Price per room x 4 1/2 |
|
93 176 $ |
| GRM ratio |
3 344 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.76 |
| NRM ratio |
3 344 000 $ ÷
178 524 $ (Net income) |
18.731 |
| Cap. Rate |
178 524 $ (Net income) ÷
3 344 000 $ |
5.34 % |
| DCR ratio |
178 524 $ (Net income) ÷
152 452 $ |
1.17 |
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. |
 |
