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 |
| 1299356 |
33 |
3 043 000 $ |
92 212 $ |
19 954 $ |
89 793 $ |
12.48 |
18.741 |
0.05 |
1.17 |
501 981 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
501 981 $ |
|
| Before capitalization |
23 630 $ |
5 % |
| After capitalization 23 630 $ + 59 521 $ (average mortgage paid) = |
83 152 $ |
17 % |
| After capitalization and appreciation (PV) |
180 086 $ |
36 % |
| Ratios |
| Price per unit |
= 3 043 000 $ ÷ 33 logements |
92 212 $ |
| Price per room |
= 3 043 000 $ ÷ 152,5 pièces |
19 954 $ |
| Price per room x 4 1/2 |
|
89 793 $ |
| GRM ratio |
3 043 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.48 |
| NRM ratio |
3 043 000 $ ÷
162 369 $ (Net income) |
18.741 |
| Cap. Rate |
162 369 $ (Net income) ÷
3 043 000 $ |
5.34 % |
| DCR ratio |
162 369 $ (Net income) ÷
138 739 $ |
1.17 |
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. |
 |
