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 |
| 1299224 |
29 |
2 629 000 $ |
90 655 $ |
20 620 $ |
92 788 $ |
11.84 |
17.326 |
0.06 |
1.30 |
432 151 $ |
8 % |
20 % |
40 % |
| Yields of the investment |
| Cashdown |
432 151 $ |
|
| Before capitalization |
34 759 $ |
8 % |
| After capitalization 34 759 $ + 52 900 $ (average mortgage paid) = |
87 659 $ |
20 % |
| After capitalization and appreciation (PV) |
171 406 $ |
40 % |
| Ratios |
| Price per unit |
= 2 629 000 $ ÷ 29 logements |
90 655 $ |
| Price per room |
= 2 629 000 $ ÷ 127,5 pièces |
20 620 $ |
| Price per room x 4 1/2 |
|
92 788 $ |
| GRM ratio |
2 629 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.84 |
| NRM ratio |
2 629 000 $ ÷
151 740 $ (Net income) |
17.326 |
| Cap. Rate |
151 740 $ (Net income) ÷
2 629 000 $ |
5.77 % |
| DCR ratio |
151 740 $ (Net income) ÷
116 982 $ |
1.30 |
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. |
 |
