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 |
| 1299308 |
13 |
1 354 000 $ |
104 154 $ |
23 965 $ |
107 841 $ |
13.10 |
18.233 |
0.05 |
1.20 |
224 509 $ |
6 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
224 509 $ |
|
| Before capitalization |
12 540 $ |
6 % |
| After capitalization 12 540 $ + 26 479 $ (average mortgage paid) = |
39 019 $ |
17 % |
| After capitalization and appreciation (PV) |
82 151 $ |
37 % |
| Ratios |
| Price per unit |
= 1 354 000 $ ÷ 13 logements |
104 154 $ |
| Price per room |
= 1 354 000 $ ÷ 56,5 pièces |
23 965 $ |
| Price per room x 4 1/2 |
|
107 841 $ |
| GRM ratio |
1 354 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.10 |
| NRM ratio |
1 354 000 $ ÷
74 260 $ (Net income) |
18.233 |
| Cap. Rate |
74 260 $ (Net income) ÷
1 354 000 $ |
5.48 % |
| DCR ratio |
74 260 $ (Net income) ÷
61 720 $ |
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. |
 |
