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 |
| 1299390 |
40 |
3 522 000 $ |
88 050 $ |
19 898 $ |
89 542 $ |
12.24 |
18.274 |
0.05 |
1.20 |
581 246 $ |
6 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
581 246 $ |
|
| Before capitalization |
32 144 $ |
6 % |
| After capitalization 32 144 $ + 68 897 $ (average mortgage paid) = |
101 040 $ |
17 % |
| After capitalization and appreciation (PV) |
213 233 $ |
37 % |
| Ratios |
| Price per unit |
= 3 522 000 $ ÷ 40 logements |
88 050 $ |
| Price per room |
= 3 522 000 $ ÷ 177,0 pièces |
19 898 $ |
| Price per room x 4 1/2 |
|
89 542 $ |
| GRM ratio |
3 522 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.24 |
| NRM ratio |
3 522 000 $ ÷
192 735 $ (Net income) |
18.274 |
| Cap. Rate |
192 735 $ (Net income) ÷
3 522 000 $ |
5.47 % |
| DCR ratio |
192 735 $ (Net income) ÷
160 591 $ |
1.20 |
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. |
 |
