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 |
| 1299347 |
30 |
2 895 000 $ |
96 500 $ |
20 827 $ |
93 723 $ |
12.90 |
19.024 |
0.05 |
1.15 |
476 867 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
476 867 $ |
|
| Before capitalization |
20 193 $ |
4 % |
| After capitalization 20 193 $ + 56 622 $ (average mortgage paid) = |
76 815 $ |
16 % |
| After capitalization and appreciation (PV) |
169 035 $ |
35 % |
| Ratios |
| Price per unit |
= 2 895 000 $ ÷ 30 logements |
96 500 $ |
| Price per room |
= 2 895 000 $ ÷ 139,0 pièces |
20 827 $ |
| Price per room x 4 1/2 |
|
93 723 $ |
| GRM ratio |
2 895 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.90 |
| NRM ratio |
2 895 000 $ ÷
152 173 $ (Net income) |
19.024 |
| Cap. Rate |
152 173 $ (Net income) ÷
2 895 000 $ |
5.26 % |
| DCR ratio |
152 173 $ (Net income) ÷
131 980 $ |
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. |
 |
