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 |
| 1299341 |
30 |
2 579 000 $ |
85 967 $ |
19 246 $ |
86 608 $ |
12.42 |
19.209 |
0.05 |
1.14 |
424 560 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
424 560 $ |
|
| Before capitalization |
16 663 $ |
4 % |
| After capitalization 16 663 $ + 50 452 $ (average mortgage paid) = |
67 115 $ |
16 % |
| After capitalization and appreciation (PV) |
149 268 $ |
35 % |
| Ratios |
| Price per unit |
= 2 579 000 $ ÷ 30 logements |
85 967 $ |
| Price per room |
= 2 579 000 $ ÷ 134,0 pièces |
19 246 $ |
| Price per room x 4 1/2 |
|
86 608 $ |
| GRM ratio |
2 579 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.42 |
| NRM ratio |
2 579 000 $ ÷
134 262 $ (Net income) |
19.209 |
| Cap. Rate |
134 262 $ (Net income) ÷
2 579 000 $ |
5.21 % |
| DCR ratio |
134 262 $ (Net income) ÷
117 599 $ |
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. |
 |
