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 |
| 1299417 |
48 |
3 000 000 $ |
62 500 $ |
14 423 $ |
64 904 $ |
10.06 |
18.112 |
0.06 |
1.21 |
490 612 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
490 612 $ |
|
| Before capitalization |
28 743 $ |
6 % |
| After capitalization 28 743 $ + 58 731 $ (average mortgage paid) = |
87 474 $ |
18 % |
| After capitalization and appreciation (PV) |
183 038 $ |
37 % |
| Ratios |
| Price per unit |
= 3 000 000 $ ÷ 48 logements |
62 500 $ |
| Price per room |
= 3 000 000 $ ÷ 208,0 pièces |
14 423 $ |
| Price per room x 4 1/2 |
|
64 904 $ |
| GRM ratio |
3 000 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
10.06 |
| NRM ratio |
3 000 000 $ ÷
165 639 $ (Net income) |
18.112 |
| Cap. Rate |
165 639 $ (Net income) ÷
3 000 000 $ |
5.52 % |
| DCR ratio |
165 639 $ (Net income) ÷
136 897 $ |
1.21 |
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. |
 |
