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 |
| 1299271 |
41 |
4 018 000 $ |
98 000 $ |
21 316 $ |
95 920 $ |
12.60 |
18.615 |
0.05 |
1.20 |
662 914 $ |
5 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
662 914 $ |
|
| Before capitalization |
35 558 $ |
5 % |
| After capitalization 35 558 $ + 80 059 $ (average mortgage paid) = |
115 618 $ |
17 % |
| After capitalization and appreciation (PV) |
243 610 $ |
37 % |
| Ratios |
| Price per unit |
= 4 018 000 $ ÷ 41 logements |
98 000 $ |
| Price per room |
= 4 018 000 $ ÷ 188,5 pièces |
21 316 $ |
| Price per room x 4 1/2 |
|
95 920 $ |
| GRM ratio |
4 018 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.60 |
| NRM ratio |
4 018 000 $ ÷
215 845 $ (Net income) |
18.615 |
| Cap. Rate |
215 845 $ (Net income) ÷
4 018 000 $ |
5.37 % |
| DCR ratio |
215 845 $ (Net income) ÷
180 287 $ |
1.20 |
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. |
 |
