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 |
| 1299387 |
47 |
3 774 000 $ |
80 298 $ |
18 637 $ |
83 867 $ |
11.52 |
17.462 |
0.06 |
1.28 |
618 529 $ |
8 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
618 529 $ |
|
| Before capitalization |
46 898 $ |
8 % |
| After capitalization 46 898 $ + 75 315 $ (average mortgage paid) = |
122 213 $ |
20 % |
| After capitalization and appreciation (PV) |
242 433 $ |
39 % |
| Ratios |
| Price per unit |
= 3 774 000 $ ÷ 47 logements |
80 298 $ |
| Price per room |
= 3 774 000 $ ÷ 202,5 pièces |
18 637 $ |
| Price per room x 4 1/2 |
|
83 867 $ |
| GRM ratio |
3 774 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.52 |
| NRM ratio |
3 774 000 $ ÷
216 126 $ (Net income) |
17.462 |
| Cap. Rate |
216 126 $ (Net income) ÷
3 774 000 $ |
5.73 % |
| DCR ratio |
216 126 $ (Net income) ÷
169 228 $ |
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. |
 |
