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 |
| 1299306 |
22 |
1 834 000 $ |
83 364 $ |
18 714 $ |
84 214 $ |
11.37 |
17.726 |
0.06 |
1.28 |
300 580 $ |
8 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
300 580 $ |
|
| Before capitalization |
22 715 $ |
8 % |
| After capitalization 22 715 $ + 37 355 $ (average mortgage paid) = |
60 070 $ |
20 % |
| After capitalization and appreciation (PV) |
118 492 $ |
39 % |
| Ratios |
| Price per unit |
= 1 834 000 $ ÷ 22 logements |
83 364 $ |
| Price per room |
= 1 834 000 $ ÷ 98,0 pièces |
18 714 $ |
| Price per room x 4 1/2 |
|
84 214 $ |
| GRM ratio |
1 834 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.37 |
| NRM ratio |
1 834 000 $ ÷
103 462 $ (Net income) |
17.726 |
| Cap. Rate |
103 462 $ (Net income) ÷
1 834 000 $ |
5.64 % |
| DCR ratio |
103 462 $ (Net income) ÷
80 747 $ |
1.28 |
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. |
 |
