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 |
| 1299366 |
35 |
3 459 000 $ |
98 829 $ |
21 418 $ |
96 381 $ |
12.52 |
18.218 |
0.05 |
1.23 |
569 976 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
569 976 $ |
|
| Before capitalization |
35 062 $ |
6 % |
| After capitalization 35 062 $ + 69 125 $ (average mortgage paid) = |
104 188 $ |
18 % |
| After capitalization and appreciation (PV) |
214 374 $ |
38 % |
| Ratios |
| Price per unit |
= 3 459 000 $ ÷ 35 logements |
98 829 $ |
| Price per room |
= 3 459 000 $ ÷ 161,5 pièces |
21 418 $ |
| Price per room x 4 1/2 |
|
96 381 $ |
| GRM ratio |
3 459 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.52 |
| NRM ratio |
3 459 000 $ ÷
189 863 $ (Net income) |
18.218 |
| Cap. Rate |
189 863 $ (Net income) ÷
3 459 000 $ |
5.49 % |
| DCR ratio |
189 863 $ (Net income) ÷
154 800 $ |
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. |
 |
