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 |
| 1299194 |
23 |
1 639 000 $ |
71 261 $ |
17 162 $ |
77 230 $ |
11.05 |
16.983 |
0.06 |
1.29 |
268 431 $ |
8 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
268 431 $ |
|
| Before capitalization |
21 742 $ |
8 % |
| After capitalization 21 742 $ + 32 076 $ (average mortgage paid) = |
53 818 $ |
20 % |
| After capitalization and appreciation (PV) |
106 028 $ |
39 % |
| Ratios |
| Price per unit |
= 1 639 000 $ ÷ 23 logements |
71 261 $ |
| Price per room |
= 1 639 000 $ ÷ 95,5 pièces |
17 162 $ |
| Price per room x 4 1/2 |
|
77 230 $ |
| GRM ratio |
1 639 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.05 |
| NRM ratio |
1 639 000 $ ÷
96 508 $ (Net income) |
16.983 |
| Cap. Rate |
96 508 $ (Net income) ÷
1 639 000 $ |
5.89 % |
| DCR ratio |
96 508 $ (Net income) ÷
74 767 $ |
1.29 |
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. |
 |
