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 |
| 1299264 |
37 |
3 374 000 $ |
91 189 $ |
20 636 $ |
92 862 $ |
12.57 |
18.484 |
0.05 |
1.19 |
556 131 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
556 131 $ |
|
| Before capitalization |
28 707 $ |
5 % |
| After capitalization 28 707 $ + 65 997 $ (average mortgage paid) = |
94 704 $ |
17 % |
| After capitalization and appreciation (PV) |
202 182 $ |
36 % |
| Ratios |
| Price per unit |
= 3 374 000 $ ÷ 37 logements |
91 189 $ |
| Price per room |
= 3 374 000 $ ÷ 163,5 pièces |
20 636 $ |
| Price per room x 4 1/2 |
|
92 862 $ |
| GRM ratio |
3 374 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.57 |
| NRM ratio |
3 374 000 $ ÷
182 539 $ (Net income) |
18.484 |
| Cap. Rate |
182 539 $ (Net income) ÷
3 374 000 $ |
5.41 % |
| DCR ratio |
182 539 $ (Net income) ÷
153 833 $ |
1.19 |
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. |
 |
