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 |
| 1299223 |
21 |
2 214 000 $ |
105 429 $ |
23 935 $ |
107 708 $ |
13.49 |
19.021 |
0.05 |
1.15 |
366 965 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
366 965 $ |
|
| Before capitalization |
15 478 $ |
4 % |
| After capitalization 15 478 $ + 43 296 $ (average mortgage paid) = |
58 774 $ |
16 % |
| After capitalization and appreciation (PV) |
129 301 $ |
35 % |
| Ratios |
| Price per unit |
= 2 214 000 $ ÷ 21 logements |
105 429 $ |
| Price per room |
= 2 214 000 $ ÷ 92,5 pièces |
23 935 $ |
| Price per room x 4 1/2 |
|
107 708 $ |
| GRM ratio |
2 214 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.49 |
| NRM ratio |
2 214 000 $ ÷
116 397 $ (Net income) |
19.021 |
| Cap. Rate |
116 397 $ (Net income) ÷
2 214 000 $ |
5.26 % |
| DCR ratio |
116 397 $ (Net income) ÷
100 919 $ |
1.15 |
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. |
 |
