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 |
| 1299403 |
43 |
4 048 000 $ |
94 140 $ |
21 249 $ |
95 622 $ |
12.44 |
18.412 |
0.05 |
1.21 |
667 545 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
667 545 $ |
|
| Before capitalization |
38 193 $ |
6 % |
| After capitalization 38 193 $ + 80 652 $ (average mortgage paid) = |
118 844 $ |
18 % |
| After capitalization and appreciation (PV) |
247 793 $ |
37 % |
| Ratios |
| Price per unit |
= 4 048 000 $ ÷ 43 logements |
94 140 $ |
| Price per room |
= 4 048 000 $ ÷ 190,5 pièces |
21 249 $ |
| Price per room x 4 1/2 |
|
95 622 $ |
| GRM ratio |
4 048 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.44 |
| NRM ratio |
4 048 000 $ ÷
219 860 $ (Net income) |
18.412 |
| Cap. Rate |
219 860 $ (Net income) ÷
4 048 000 $ |
5.43 % |
| DCR ratio |
219 860 $ (Net income) ÷
181 666 $ |
1.21 |
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. |
 |
