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 |
| 1299196 |
24 |
2 020 000 $ |
84 167 $ |
18 879 $ |
84 953 $ |
12.24 |
18.655 |
0.05 |
1.18 |
331 623 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
331 623 $ |
|
| Before capitalization |
16 166 $ |
5 % |
| After capitalization 16 166 $ + 39 518 $ (average mortgage paid) = |
55 685 $ |
17 % |
| After capitalization and appreciation (PV) |
120 031 $ |
36 % |
| Ratios |
| Price per unit |
= 2 020 000 $ ÷ 24 logements |
84 167 $ |
| Price per room |
= 2 020 000 $ ÷ 107,0 pièces |
18 879 $ |
| Price per room x 4 1/2 |
|
84 953 $ |
| GRM ratio |
2 020 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.24 |
| NRM ratio |
2 020 000 $ ÷
108 280 $ (Net income) |
18.655 |
| Cap. Rate |
108 280 $ (Net income) ÷
2 020 000 $ |
5.36 % |
| DCR ratio |
108 280 $ (Net income) ÷
92 114 $ |
1.18 |
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. |
 |
