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 |
| 1299322 |
27 |
2 168 000 $ |
80 296 $ |
17 992 $ |
80 963 $ |
11.76 |
18.299 |
0.05 |
1.20 |
356 737 $ |
5 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
356 737 $ |
|
| Before capitalization |
19 603 $ |
5 % |
| After capitalization 19 603 $ + 42 418 $ (average mortgage paid) = |
62 021 $ |
17 % |
| After capitalization and appreciation (PV) |
131 083 $ |
37 % |
| Ratios |
| Price per unit |
= 2 168 000 $ ÷ 27 logements |
80 296 $ |
| Price per room |
= 2 168 000 $ ÷ 120,5 pièces |
17 992 $ |
| Price per room x 4 1/2 |
|
80 963 $ |
| GRM ratio |
2 168 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.76 |
| NRM ratio |
2 168 000 $ ÷
118 475 $ (Net income) |
18.299 |
| Cap. Rate |
118 475 $ (Net income) ÷
2 168 000 $ |
5.46 % |
| DCR ratio |
118 475 $ (Net income) ÷
98 872 $ |
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. |
 |
