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 |
| 1299325 |
27 |
2 599 000 $ |
96 259 $ |
20 709 $ |
93 191 $ |
12.05 |
17.594 |
0.06 |
1.28 |
427 519 $ |
8 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
427 519 $ |
|
| Before capitalization |
32 124 $ |
8 % |
| After capitalization 32 124 $ + 52 308 $ (average mortgage paid) = |
84 433 $ |
20 % |
| After capitalization and appreciation (PV) |
167 223 $ |
39 % |
| Ratios |
| Price per unit |
= 2 599 000 $ ÷ 27 logements |
96 259 $ |
| Price per room |
= 2 599 000 $ ÷ 125,5 pièces |
20 709 $ |
| Price per room x 4 1/2 |
|
93 191 $ |
| GRM ratio |
2 599 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.05 |
| NRM ratio |
2 599 000 $ ÷
147 725 $ (Net income) |
17.594 |
| Cap. Rate |
147 725 $ (Net income) ÷
2 599 000 $ |
5.68 % |
| DCR ratio |
147 725 $ (Net income) ÷
115 601 $ |
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. |
 |
