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 |
| 1299305 |
14 |
1 419 000 $ |
101 357 $ |
22 524 $ |
101 357 $ |
13.75 |
20.831 |
0.05 |
1.05 |
235 394 $ |
1 % |
13 % |
32 % |
| Yields of the investment |
| Cashdown |
235 394 $ |
|
| Before capitalization |
3 434 $ |
1 % |
| After capitalization 3 434 $ + 27 751 $ (average mortgage paid) = |
31 185 $ |
13 % |
| After capitalization and appreciation (PV) |
76 387 $ |
32 % |
| Ratios |
| Price per unit |
= 1 419 000 $ ÷ 14 logements |
101 357 $ |
| Price per room |
= 1 419 000 $ ÷ 63,0 pièces |
22 524 $ |
| Price per room x 4 1/2 |
|
101 357 $ |
| GRM ratio |
1 419 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.75 |
| NRM ratio |
1 419 000 $ ÷
68 119 $ (Net income) |
20.831 |
| Cap. Rate |
68 119 $ (Net income) ÷
1 419 000 $ |
4.80 % |
| DCR ratio |
68 119 $ (Net income) ÷
64 685 $ |
1.05 |
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. |
 |
