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 |
| 1299299 |
12 |
928 000 $ |
77 333 $ |
19 745 $ |
88 851 $ |
11.39 |
16.362 |
0.06 |
1.34 |
153 897 $ |
9 % |
21 % |
40 % |
| Yields of the investment |
| Cashdown |
153 897 $ |
|
| Before capitalization |
14 392 $ |
9 % |
| After capitalization 14 392 $ + 18 158 $ (average mortgage paid) = |
32 550 $ |
21 % |
| After capitalization and appreciation (PV) |
62 112 $ |
40 % |
| Ratios |
| Price per unit |
= 928 000 $ ÷ 12 logements |
77 333 $ |
| Price per room |
= 928 000 $ ÷ 47,0 pièces |
19 745 $ |
| Price per room x 4 1/2 |
|
88 851 $ |
| GRM ratio |
928 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.39 |
| NRM ratio |
928 000 $ ÷
56 717 $ (Net income) |
16.362 |
| Cap. Rate |
56 717 $ (Net income) ÷
928 000 $ |
6.11 % |
| DCR ratio |
56 717 $ (Net income) ÷
42 325 $ |
1.34 |
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. |
 |
