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 |
| 1299215 |
28 |
2 709 000 $ |
96 750 $ |
20 838 $ |
93 773 $ |
12.27 |
18.384 |
0.05 |
1.22 |
445 824 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
445 824 $ |
|
| Before capitalization |
26 742 $ |
6 % |
| After capitalization 26 742 $ + 54 459 $ (average mortgage paid) = |
81 201 $ |
18 % |
| After capitalization and appreciation (PV) |
167 495 $ |
38 % |
| Ratios |
| Price per unit |
= 2 709 000 $ ÷ 28 logements |
96 750 $ |
| Price per room |
= 2 709 000 $ ÷ 130,0 pièces |
20 838 $ |
| Price per room x 4 1/2 |
|
93 773 $ |
| GRM ratio |
2 709 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.27 |
| NRM ratio |
2 709 000 $ ÷
147 356 $ (Net income) |
18.384 |
| Cap. Rate |
147 356 $ (Net income) ÷
2 709 000 $ |
5.44 % |
| DCR ratio |
147 356 $ (Net income) ÷
120 615 $ |
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. |
 |
