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 |
| 1299345 |
29 |
2 514 000 $ |
86 690 $ |
19 718 $ |
88 729 $ |
12.10 |
17.906 |
0.06 |
1.22 |
413 675 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
413 675 $ |
|
| Before capitalization |
25 769 $ |
6 % |
| After capitalization 25 769 $ + 49 180 $ (average mortgage paid) = |
74 948 $ |
18 % |
| After capitalization and appreciation (PV) |
155 031 $ |
37 % |
| Ratios |
| Price per unit |
= 2 514 000 $ ÷ 29 logements |
86 690 $ |
| Price per room |
= 2 514 000 $ ÷ 127,5 pièces |
19 718 $ |
| Price per room x 4 1/2 |
|
88 729 $ |
| GRM ratio |
2 514 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.10 |
| NRM ratio |
2 514 000 $ ÷
140 402 $ (Net income) |
17.906 |
| Cap. Rate |
140 402 $ (Net income) ÷
2 514 000 $ |
5.58 % |
| DCR ratio |
140 402 $ (Net income) ÷
114 634 $ |
1.22 |
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. |
 |
