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 |
| 1299324 |
19 |
2 184 000 $ |
114 947 $ |
24 133 $ |
108 597 $ |
13.85 |
19.434 |
0.05 |
1.13 |
362 334 $ |
4 % |
15 % |
35 % |
| Yields of the investment |
| Cashdown |
362 334 $ |
|
| Before capitalization |
12 844 $ |
4 % |
| After capitalization 12 844 $ + 42 704 $ (average mortgage paid) = |
55 548 $ |
15 % |
| After capitalization and appreciation (PV) |
125 119 $ |
35 % |
| Ratios |
| Price per unit |
= 2 184 000 $ ÷ 19 logements |
114 947 $ |
| Price per room |
= 2 184 000 $ ÷ 90,5 pièces |
24 133 $ |
| Price per room x 4 1/2 |
|
108 597 $ |
| GRM ratio |
2 184 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.85 |
| NRM ratio |
2 184 000 $ ÷
112 382 $ (Net income) |
19.434 |
| Cap. Rate |
112 382 $ (Net income) ÷
2 184 000 $ |
5.15 % |
| DCR ratio |
112 382 $ (Net income) ÷
99 539 $ |
1.13 |
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. |
 |
