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 |
| 1299358 |
34 |
2 762 000 $ |
81 235 $ |
19 048 $ |
85 717 $ |
11.38 |
17.243 |
0.06 |
1.30 |
454 477 $ |
8 % |
20 % |
40 % |
| Yields of the investment |
| Cashdown |
454 477 $ |
|
| Before capitalization |
37 107 $ |
8 % |
| After capitalization 37 107 $ + 55 514 $ (average mortgage paid) = |
92 621 $ |
20 % |
| After capitalization and appreciation (PV) |
180 604 $ |
40 % |
| Ratios |
| Price per unit |
= 2 762 000 $ ÷ 34 logements |
81 235 $ |
| Price per room |
= 2 762 000 $ ÷ 145,0 pièces |
19 048 $ |
| Price per room x 4 1/2 |
|
85 717 $ |
| GRM ratio |
2 762 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.38 |
| NRM ratio |
2 762 000 $ ÷
160 179 $ (Net income) |
17.243 |
| Cap. Rate |
160 179 $ (Net income) ÷
2 762 000 $ |
5.80 % |
| DCR ratio |
160 179 $ (Net income) ÷
123 073 $ |
1.30 |
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. |
 |
