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 |
| 1299374 |
35 |
3 188 000 $ |
91 086 $ |
20 634 $ |
92 854 $ |
12.05 |
17.938 |
0.06 |
1.25 |
525 089 $ |
7 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
525 089 $ |
|
| Before capitalization |
35 255 $ |
7 % |
| After capitalization 35 255 $ + 63 834 $ (average mortgage paid) = |
99 089 $ |
19 % |
| After capitalization and appreciation (PV) |
200 642 $ |
38 % |
| Ratios |
| Price per unit |
= 3 188 000 $ ÷ 35 logements |
91 086 $ |
| Price per room |
= 3 188 000 $ ÷ 154,5 pièces |
20 634 $ |
| Price per room x 4 1/2 |
|
92 854 $ |
| GRM ratio |
3 188 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.05 |
| NRM ratio |
3 188 000 $ ÷
177 722 $ (Net income) |
17.938 |
| Cap. Rate |
177 722 $ (Net income) ÷
3 188 000 $ |
5.57 % |
| DCR ratio |
177 722 $ (Net income) ÷
142 467 $ |
1.25 |
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. |
 |
