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 |
| 1299327 |
20 |
1 788 000 $ |
89 400 $ |
21 542 $ |
96 940 $ |
12.58 |
18.087 |
0.06 |
1.21 |
296 354 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
296 354 $ |
|
| Before capitalization |
17 330 $ |
6 % |
| After capitalization 17 330 $ + 34 975 $ (average mortgage paid) = |
52 306 $ |
18 % |
| After capitalization and appreciation (PV) |
109 262 $ |
37 % |
| Ratios |
| Price per unit |
= 1 788 000 $ ÷ 20 logements |
89 400 $ |
| Price per room |
= 1 788 000 $ ÷ 83,0 pièces |
21 542 $ |
| Price per room x 4 1/2 |
|
96 940 $ |
| GRM ratio |
1 788 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.58 |
| NRM ratio |
1 788 000 $ ÷
98 854 $ (Net income) |
18.087 |
| Cap. Rate |
98 854 $ (Net income) ÷
1 788 000 $ |
5.53 % |
| DCR ratio |
98 854 $ (Net income) ÷
81 525 $ |
1.21 |
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. |
 |
