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 |
| 1299313 |
23 |
1 754 000 $ |
76 261 $ |
18 366 $ |
82 649 $ |
10.78 |
16.264 |
0.06 |
1.40 |
286 906 $ |
11 % |
23 % |
43 % |
| Yields of the investment |
| Cashdown |
286 906 $ |
|
| Before capitalization |
30 732 $ |
11 % |
| After capitalization 30 732 $ + 35 797 $ (average mortgage paid) = |
66 529 $ |
23 % |
| After capitalization and appreciation (PV) |
122 402 $ |
43 % |
| Ratios |
| Price per unit |
= 1 754 000 $ ÷ 23 logements |
76 261 $ |
| Price per room |
= 1 754 000 $ ÷ 95,5 pièces |
18 366 $ |
| Price per room x 4 1/2 |
|
82 649 $ |
| GRM ratio |
1 754 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
10.78 |
| NRM ratio |
1 754 000 $ ÷
107 846 $ (Net income) |
16.264 |
| Cap. Rate |
107 846 $ (Net income) ÷
1 754 000 $ |
6.15 % |
| DCR ratio |
107 846 $ (Net income) ÷
77 115 $ |
1.40 |
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. |
 |
