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 |
| 1299337 |
21 |
1 898 000 $ |
90 381 $ |
21 691 $ |
97 611 $ |
12.90 |
19.272 |
0.05 |
1.14 |
314 659 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
314 659 $ |
|
| Before capitalization |
11 947 $ |
4 % |
| After capitalization 11 947 $ + 37 126 $ (average mortgage paid) = |
49 074 $ |
16 % |
| After capitalization and appreciation (PV) |
109 534 $ |
35 % |
| Ratios |
| Price per unit |
= 1 898 000 $ ÷ 21 logements |
90 381 $ |
| Price per room |
= 1 898 000 $ ÷ 87,5 pièces |
21 691 $ |
| Price per room x 4 1/2 |
|
97 611 $ |
| GRM ratio |
1 898 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.90 |
| NRM ratio |
1 898 000 $ ÷
98 485 $ (Net income) |
19.272 |
| Cap. Rate |
98 485 $ (Net income) ÷
1 898 000 $ |
5.19 % |
| DCR ratio |
98 485 $ (Net income) ÷
86 538 $ |
1.14 |
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. |
 |
