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 |
| 1299288 |
53 |
4 649 000 $ |
87 717 $ |
19 825 $ |
89 213 $ |
12.01 |
17.879 |
0.06 |
1.24 |
763 773 $ |
7 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
763 773 $ |
|
| Before capitalization |
50 925 $ |
7 % |
| After capitalization 50 925 $ + 92 419 $ (average mortgage paid) = |
143 343 $ |
19 % |
| After capitalization and appreciation (PV) |
291 437 $ |
38 % |
| Ratios |
| Price per unit |
= 4 649 000 $ ÷ 53 logements |
87 717 $ |
| Price per room |
= 4 649 000 $ ÷ 234,5 pièces |
19 825 $ |
| Price per room x 4 1/2 |
|
89 213 $ |
| GRM ratio |
4 649 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.01 |
| NRM ratio |
4 649 000 $ ÷
260 020 $ (Net income) |
17.879 |
| Cap. Rate |
260 020 $ (Net income) ÷
4 649 000 $ |
5.59 % |
| DCR ratio |
260 020 $ (Net income) ÷
209 095 $ |
1.24 |
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. |
 |
