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 |
| 1299286 |
52 |
4 729 000 $ |
90 942 $ |
19 954 $ |
89 791 $ |
12.26 |
18.499 |
0.05 |
1.20 |
777 447 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
777 447 $ |
|
| Before capitalization |
42 908 $ |
6 % |
| After capitalization 42 908 $ + 93 977 $ (average mortgage paid) = |
136 885 $ |
18 % |
| After capitalization and appreciation (PV) |
287 527 $ |
37 % |
| Ratios |
| Price per unit |
= 4 729 000 $ ÷ 52 logements |
90 942 $ |
| Price per room |
= 4 729 000 $ ÷ 237,0 pièces |
19 954 $ |
| Price per room x 4 1/2 |
|
89 791 $ |
| GRM ratio |
4 729 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.26 |
| NRM ratio |
4 729 000 $ ÷
255 636 $ (Net income) |
18.499 |
| Cap. Rate |
255 636 $ (Net income) ÷
4 729 000 $ |
5.41 % |
| DCR ratio |
255 636 $ (Net income) ÷
212 729 $ |
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. |
 |
