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 |
| 1299389 |
40 |
3 637 000 $ |
90 925 $ |
20 548 $ |
92 466 $ |
12.04 |
17.822 |
0.06 |
1.25 |
599 722 $ |
7 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
599 722 $ |
|
| Before capitalization |
41 134 $ |
7 % |
| After capitalization 41 134 $ + 72 617 $ (average mortgage paid) = |
113 751 $ |
19 % |
| After capitalization and appreciation (PV) |
229 607 $ |
38 % |
| Ratios |
| Price per unit |
= 3 637 000 $ ÷ 40 logements |
90 925 $ |
| Price per room |
= 3 637 000 $ ÷ 177,0 pièces |
20 548 $ |
| Price per room x 4 1/2 |
|
92 466 $ |
| GRM ratio |
3 637 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.04 |
| NRM ratio |
3 637 000 $ ÷
204 073 $ (Net income) |
17.822 |
| Cap. Rate |
204 073 $ (Net income) ÷
3 637 000 $ |
5.61 % |
| DCR ratio |
204 073 $ (Net income) ÷
162 939 $ |
1.25 |
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. |
 |
