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 |
| 1299331 |
29 |
2 469 000 $ |
85 138 $ |
19 066 $ |
85 795 $ |
12.19 |
18.339 |
0.05 |
1.20 |
406 255 $ |
5 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
406 255 $ |
|
| Before capitalization |
22 045 $ |
5 % |
| After capitalization 22 045 $ + 48 301 $ (average mortgage paid) = |
70 346 $ |
17 % |
| After capitalization and appreciation (PV) |
148 996 $ |
37 % |
| Ratios |
| Price per unit |
= 2 469 000 $ ÷ 29 logements |
85 138 $ |
| Price per room |
= 2 469 000 $ ÷ 129,5 pièces |
19 066 $ |
| Price per room x 4 1/2 |
|
85 795 $ |
| GRM ratio |
2 469 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.19 |
| NRM ratio |
2 469 000 $ ÷
134 631 $ (Net income) |
18.339 |
| Cap. Rate |
134 631 $ (Net income) ÷
2 469 000 $ |
5.45 % |
| DCR ratio |
134 631 $ (Net income) ÷
112 585 $ |
1.20 |
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. |
 |
