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 |
| 1299336 |
28 |
2 594 000 $ |
92 643 $ |
19 954 $ |
89 792 $ |
12.57 |
19.071 |
0.05 |
1.15 |
427 349 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
427 349 $ |
|
| Before capitalization |
17 752 $ |
4 % |
| After capitalization 17 752 $ + 50 738 $ (average mortgage paid) = |
68 490 $ |
16 % |
| After capitalization and appreciation (PV) |
151 122 $ |
35 % |
| Ratios |
| Price per unit |
= 2 594 000 $ ÷ 28 logements |
92 643 $ |
| Price per room |
= 2 594 000 $ ÷ 130,0 pièces |
19 954 $ |
| Price per room x 4 1/2 |
|
89 792 $ |
| GRM ratio |
2 594 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.57 |
| NRM ratio |
2 594 000 $ ÷
136 018 $ (Net income) |
19.071 |
| Cap. Rate |
136 018 $ (Net income) ÷
2 594 000 $ |
5.24 % |
| DCR ratio |
136 018 $ (Net income) ÷
118 266 $ |
1.15 |
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. |
 |
