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 |
| 1299397 |
51 |
4 303 000 $ |
84 373 $ |
18 914 $ |
85 114 $ |
11.83 |
18.073 |
0.06 |
1.23 |
706 835 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
706 835 $ |
|
| Before capitalization |
44 760 $ |
6 % |
| After capitalization 44 760 $ + 85 657 $ (average mortgage paid) = |
130 417 $ |
18 % |
| After capitalization and appreciation (PV) |
267 488 $ |
38 % |
| Ratios |
| Price per unit |
= 4 303 000 $ ÷ 51 logements |
84 373 $ |
| Price per room |
= 4 303 000 $ ÷ 227,5 pièces |
18 914 $ |
| Price per room x 4 1/2 |
|
85 114 $ |
| GRM ratio |
4 303 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.83 |
| NRM ratio |
4 303 000 $ ÷
238 093 $ (Net income) |
18.073 |
| Cap. Rate |
238 093 $ (Net income) ÷
4 303 000 $ |
5.53 % |
| DCR ratio |
238 093 $ (Net income) ÷
193 333 $ |
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. |
 |
