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 |
| 1299401 |
51 |
4 619 000 $ |
90 569 $ |
19 867 $ |
89 400 $ |
12.13 |
18.043 |
0.06 |
1.23 |
759 142 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
759 142 $ |
|
| Before capitalization |
48 291 $ |
6 % |
| After capitalization 48 291 $ + 91 826 $ (average mortgage paid) = |
140 117 $ |
18 % |
| After capitalization and appreciation (PV) |
287 255 $ |
38 % |
| Ratios |
| Price per unit |
= 4 619 000 $ ÷ 51 logements |
90 569 $ |
| Price per room |
= 4 619 000 $ ÷ 232,5 pièces |
19 867 $ |
| Price per room x 4 1/2 |
|
89 400 $ |
| GRM ratio |
4 619 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.13 |
| NRM ratio |
4 619 000 $ ÷
256 005 $ (Net income) |
18.043 |
| Cap. Rate |
256 005 $ (Net income) ÷
4 619 000 $ |
5.54 % |
| DCR ratio |
256 005 $ (Net income) ÷
207 714 $ |
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. |
 |
