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 |
| 1299415 |
59 |
5 208 000 $ |
88 271 $ |
19 916 $ |
89 621 $ |
12.12 |
18.210 |
0.05 |
1.22 |
856 711 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
856 711 $ |
|
| Before capitalization |
51 421 $ |
6 % |
| After capitalization 51 421 $ + 103 353 $ (average mortgage paid) = |
154 773 $ |
18 % |
| After capitalization and appreciation (PV) |
320 674 $ |
37 % |
| Ratios |
| Price per unit |
= 5 208 000 $ ÷ 59 logements |
88 271 $ |
| Price per room |
= 5 208 000 $ ÷ 261,5 pièces |
19 916 $ |
| Price per room x 4 1/2 |
|
89 621 $ |
| GRM ratio |
5 208 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.12 |
| NRM ratio |
5 208 000 $ ÷
286 002 $ (Net income) |
18.210 |
| Cap. Rate |
286 002 $ (Net income) ÷
5 208 000 $ |
5.49 % |
| DCR ratio |
286 002 $ (Net income) ÷
234 580 $ |
1.22 |
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. |
 |
