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 |
| 1299262 |
46 |
3 854 000 $ |
83 783 $ |
18 800 $ |
84 600 $ |
11.81 |
18.201 |
0.05 |
1.22 |
632 202 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
632 202 $ |
|
| Before capitalization |
38 881 $ |
6 % |
| After capitalization 38 881 $ + 76 874 $ (average mortgage paid) = |
115 755 $ |
18 % |
| After capitalization and appreciation (PV) |
238 523 $ |
38 % |
| Ratios |
| Price per unit |
= 3 854 000 $ ÷ 46 logements |
83 783 $ |
| Price per room |
= 3 854 000 $ ÷ 205,0 pièces |
18 800 $ |
| Price per room x 4 1/2 |
|
84 600 $ |
| GRM ratio |
3 854 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.81 |
| NRM ratio |
3 854 000 $ ÷
211 742 $ (Net income) |
18.201 |
| Cap. Rate |
211 742 $ (Net income) ÷
3 854 000 $ |
5.49 % |
| DCR ratio |
211 742 $ (Net income) ÷
172 861 $ |
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. |
 |
