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 |
| 1299359 |
34 |
2 647 000 $ |
77 853 $ |
18 255 $ |
82 148 $ |
11.59 |
17.784 |
0.06 |
1.23 |
436 001 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
436 001 $ |
|
| Before capitalization |
28 117 $ |
6 % |
| After capitalization 28 117 $ + 51 793 $ (average mortgage paid) = |
79 910 $ |
18 % |
| After capitalization and appreciation (PV) |
164 230 $ |
38 % |
| Ratios |
| Price per unit |
= 2 647 000 $ ÷ 34 logements |
77 853 $ |
| Price per room |
= 2 647 000 $ ÷ 145,0 pièces |
18 255 $ |
| Price per room x 4 1/2 |
|
82 148 $ |
| GRM ratio |
2 647 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.59 |
| NRM ratio |
2 647 000 $ ÷
148 841 $ (Net income) |
17.784 |
| Cap. Rate |
148 841 $ (Net income) ÷
2 647 000 $ |
5.62 % |
| DCR ratio |
148 841 $ (Net income) ÷
120 724 $ |
1.23 |
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. |
 |
