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 |
| 1299416 |
64 |
5 657 000 $ |
88 391 $ |
19 919 $ |
89 636 $ |
12.11 |
18.111 |
0.06 |
1.22 |
931 344 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
931 344 $ |
|
| Before capitalization |
57 300 $ |
6 % |
| After capitalization 57 300 $ + 112 135 $ (average mortgage paid) = |
169 436 $ |
18 % |
| After capitalization and appreciation (PV) |
349 639 $ |
38 % |
| Ratios |
| Price per unit |
= 5 657 000 $ ÷ 64 logements |
88 391 $ |
| Price per room |
= 5 657 000 $ ÷ 284,0 pièces |
19 919 $ |
| Price per room x 4 1/2 |
|
89 636 $ |
| GRM ratio |
5 657 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.11 |
| NRM ratio |
5 657 000 $ ÷
312 353 $ (Net income) |
18.111 |
| Cap. Rate |
312 353 $ (Net income) ÷
5 657 000 $ |
5.52 % |
| DCR ratio |
312 353 $ (Net income) ÷
255 053 $ |
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. |
 |
