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 |
| 1299251 |
44 |
3 363 000 $ |
76 432 $ |
17 794 $ |
80 071 $ |
11.04 |
16.787 |
0.06 |
1.33 |
550 706 $ |
9 % |
21 % |
41 % |
| Yields of the investment |
| Cashdown |
550 706 $ |
|
| Before capitalization |
49 839 $ |
9 % |
| After capitalization 49 839 $ + 67 281 $ (average mortgage paid) = |
117 120 $ |
21 % |
| After capitalization and appreciation (PV) |
224 248 $ |
41 % |
| Ratios |
| Price per unit |
= 3 363 000 $ ÷ 44 logements |
76 432 $ |
| Price per room |
= 3 363 000 $ ÷ 189,0 pièces |
17 794 $ |
| Price per room x 4 1/2 |
|
80 071 $ |
| GRM ratio |
3 363 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.04 |
| NRM ratio |
3 363 000 $ ÷
200 340 $ (Net income) |
16.787 |
| Cap. Rate |
200 340 $ (Net income) ÷
3 363 000 $ |
5.96 % |
| DCR ratio |
200 340 $ (Net income) ÷
150 500 $ |
1.33 |
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. |
 |
