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 |
| 1299310 |
22 |
2 150 000 $ |
97 727 $ |
20 874 $ |
93 932 $ |
12.07 |
17.714 |
0.06 |
1.28 |
352 886 $ |
7 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
352 886 $ |
|
| Before capitalization |
26 246 $ |
7 % |
| After capitalization 26 246 $ + 43 525 $ (average mortgage paid) = |
69 771 $ |
20 % |
| After capitalization and appreciation (PV) |
138 258 $ |
39 % |
| Ratios |
| Price per unit |
= 2 150 000 $ ÷ 22 logements |
97 727 $ |
| Price per room |
= 2 150 000 $ ÷ 103,0 pièces |
20 874 $ |
| Price per room x 4 1/2 |
|
93 932 $ |
| GRM ratio |
2 150 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.07 |
| NRM ratio |
2 150 000 $ ÷
121 374 $ (Net income) |
17.714 |
| Cap. Rate |
121 374 $ (Net income) ÷
2 150 000 $ |
5.65 % |
| DCR ratio |
121 374 $ (Net income) ÷
95 128 $ |
1.28 |
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. |
 |
