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 |
| 1299332 |
37 |
2 884 000 $ |
77 946 $ |
17 532 $ |
78 894 $ |
11.07 |
16.967 |
0.06 |
1.32 |
471 441 $ |
9 % |
21 % |
41 % |
| Yields of the investment |
| Cashdown |
471 441 $ |
|
| Before capitalization |
41 326 $ |
9 % |
| After capitalization 41 326 $ + 57 905 $ (average mortgage paid) = |
99 231 $ |
21 % |
| After capitalization and appreciation (PV) |
191 101 $ |
41 % |
| Ratios |
| Price per unit |
= 2 884 000 $ ÷ 37 logements |
77 946 $ |
| Price per room |
= 2 884 000 $ ÷ 164,5 pièces |
17 532 $ |
| Price per room x 4 1/2 |
|
78 894 $ |
| GRM ratio |
2 884 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.07 |
| NRM ratio |
2 884 000 $ ÷
169 974 $ (Net income) |
16.967 |
| Cap. Rate |
169 974 $ (Net income) ÷
2 884 000 $ |
5.89 % |
| DCR ratio |
169 974 $ (Net income) ÷
128 648 $ |
1.32 |
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. |
 |
