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 |
| 1299355 |
33 |
3 158 000 $ |
95 697 $ |
20 708 $ |
93 187 $ |
12.23 |
18.180 |
0.06 |
1.23 |
520 457 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
520 457 $ |
|
| Before capitalization |
32 621 $ |
6 % |
| After capitalization 32 621 $ + 63 242 $ (average mortgage paid) = |
95 862 $ |
18 % |
| After capitalization and appreciation (PV) |
196 460 $ |
38 % |
| Ratios |
| Price per unit |
= 3 158 000 $ ÷ 33 logements |
95 697 $ |
| Price per room |
= 3 158 000 $ ÷ 152,5 pièces |
20 708 $ |
| Price per room x 4 1/2 |
|
93 187 $ |
| GRM ratio |
3 158 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.23 |
| NRM ratio |
3 158 000 $ ÷
173 707 $ (Net income) |
18.180 |
| Cap. Rate |
173 707 $ (Net income) ÷
3 158 000 $ |
5.50 % |
| DCR ratio |
173 707 $ (Net income) ÷
141 087 $ |
1.23 |
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. |
 |
