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 |
| 1299290 |
48 |
4 382 000 $ |
91 292 $ |
20 573 $ |
92 577 $ |
12.57 |
18.657 |
0.05 |
1.18 |
723 702 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
723 702 $ |
|
| Before capitalization |
35 082 $ |
5 % |
| After capitalization 35 082 $ + 85 714 $ (average mortgage paid) = |
120 795 $ |
17 % |
| After capitalization and appreciation (PV) |
260 383 $ |
36 % |
| Ratios |
| Price per unit |
= 4 382 000 $ ÷ 48 logements |
91 292 $ |
| Price per room |
= 4 382 000 $ ÷ 213,0 pièces |
20 573 $ |
| Price per room x 4 1/2 |
|
92 577 $ |
| GRM ratio |
4 382 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.57 |
| NRM ratio |
4 382 000 $ ÷
234 872 $ (Net income) |
18.657 |
| Cap. Rate |
234 872 $ (Net income) ÷
4 382 000 $ |
5.36 % |
| DCR ratio |
234 872 $ (Net income) ÷
199 791 $ |
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. |
 |
