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 |
| 1299375 |
35 |
3 073 000 $ |
87 800 $ |
19 890 $ |
89 505 $ |
12.28 |
18.469 |
0.05 |
1.19 |
506 613 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
506 613 $ |
|
| Before capitalization |
26 265 $ |
5 % |
| After capitalization 26 265 $ + 60 114 $ (average mortgage paid) = |
86 379 $ |
17 % |
| After capitalization and appreciation (PV) |
184 268 $ |
36 % |
| Ratios |
| Price per unit |
= 3 073 000 $ ÷ 35 logements |
87 800 $ |
| Price per room |
= 3 073 000 $ ÷ 154,5 pièces |
19 890 $ |
| Price per room x 4 1/2 |
|
89 505 $ |
| GRM ratio |
3 073 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.28 |
| NRM ratio |
3 073 000 $ ÷
166 384 $ (Net income) |
18.469 |
| Cap. Rate |
166 384 $ (Net income) ÷
3 073 000 $ |
5.41 % |
| DCR ratio |
166 384 $ (Net income) ÷
140 119 $ |
1.19 |
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. |
 |
