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 |
| 1299304 |
13 |
1 038 000 $ |
79 846 $ |
20 155 $ |
90 699 $ |
12.00 |
18.421 |
0.05 |
1.19 |
172 202 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
172 202 $ |
|
| Before capitalization |
9 009 $ |
5 % |
| After capitalization 9 009 $ + 20 309 $ (average mortgage paid) = |
29 318 $ |
17 % |
| After capitalization and appreciation (PV) |
62 384 $ |
36 % |
| Ratios |
| Price per unit |
= 1 038 000 $ ÷ 13 logements |
79 846 $ |
| Price per room |
= 1 038 000 $ ÷ 51,5 pièces |
20 155 $ |
| Price per room x 4 1/2 |
|
90 699 $ |
| GRM ratio |
1 038 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.00 |
| NRM ratio |
1 038 000 $ ÷
56 348 $ (Net income) |
18.421 |
| Cap. Rate |
56 348 $ (Net income) ÷
1 038 000 $ |
5.43 % |
| DCR ratio |
56 348 $ (Net income) ÷
47 339 $ |
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. |
 |
