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 |
| 1299399 |
42 |
3 823 000 $ |
91 024 $ |
20 554 $ |
92 492 $ |
12.50 |
18.302 |
0.05 |
1.20 |
630 764 $ |
5 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
630 764 $ |
|
| Before capitalization |
34 585 $ |
5 % |
| After capitalization 34 585 $ + 74 780 $ (average mortgage paid) = |
109 365 $ |
17 % |
| After capitalization and appreciation (PV) |
231 146 $ |
37 % |
| Ratios |
| Price per unit |
= 3 823 000 $ ÷ 42 logements |
91 024 $ |
| Price per room |
= 3 823 000 $ ÷ 186,0 pièces |
20 554 $ |
| Price per room x 4 1/2 |
|
92 492 $ |
| GRM ratio |
3 823 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.50 |
| NRM ratio |
3 823 000 $ ÷
208 890 $ (Net income) |
18.302 |
| Cap. Rate |
208 890 $ (Net income) ÷
3 823 000 $ |
5.46 % |
| DCR ratio |
208 890 $ (Net income) ÷
174 305 $ |
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. |
 |
