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 |
| 1299342 |
38 |
2 994 000 $ |
78 789 $ |
17 716 $ |
79 722 $ |
11.27 |
17.653 |
0.06 |
1.27 |
489 746 $ |
7 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
489 746 $ |
|
| Before capitalization |
35 943 $ |
7 % |
| After capitalization 35 943 $ + 60 056 $ (average mortgage paid) = |
96 000 $ |
20 % |
| After capitalization and appreciation (PV) |
191 373 $ |
39 % |
| Ratios |
| Price per unit |
= 2 994 000 $ ÷ 38 logements |
78 789 $ |
| Price per room |
= 2 994 000 $ ÷ 169,0 pièces |
17 716 $ |
| Price per room x 4 1/2 |
|
79 722 $ |
| GRM ratio |
2 994 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.27 |
| NRM ratio |
2 994 000 $ ÷
169 605 $ (Net income) |
17.653 |
| Cap. Rate |
169 605 $ (Net income) ÷
2 994 000 $ |
5.66 % |
| DCR ratio |
169 605 $ (Net income) ÷
133 662 $ |
1.27 |
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. |
 |
