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 |
| 1299395 |
42 |
3 507 000 $ |
83 500 $ |
19 376 $ |
87 191 $ |
12.13 |
18.363 |
0.05 |
1.19 |
578 458 $ |
5 % |
17 % |
37 % |
| Yields of the investment |
| Cashdown |
578 458 $ |
|
| Before capitalization |
31 055 $ |
5 % |
| After capitalization 31 055 $ + 68 610 $ (average mortgage paid) = |
99 665 $ |
17 % |
| After capitalization and appreciation (PV) |
211 379 $ |
37 % |
| Ratios |
| Price per unit |
= 3 507 000 $ ÷ 42 logements |
83 500 $ |
| Price per room |
= 3 507 000 $ ÷ 181,0 pièces |
19 376 $ |
| Price per room x 4 1/2 |
|
87 191 $ |
| GRM ratio |
3 507 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.13 |
| NRM ratio |
3 507 000 $ ÷
190 979 $ (Net income) |
18.363 |
| Cap. Rate |
190 979 $ (Net income) ÷
3 507 000 $ |
5.45 % |
| DCR ratio |
190 979 $ (Net income) ÷
159 925 $ |
1.19 |
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. |
 |
