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 |
| 1299418 |
72 |
4 500 000 $ |
62 500 $ |
14 423 $ |
64 904 $ |
10.07 |
18.344 |
0.05 |
1.24 |
735 568 $ |
6 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
735 568 $ |
|
| Before capitalization |
46 766 $ |
6 % |
| After capitalization 46 766 $ + 91 570 $ (average mortgage paid) = |
138 335 $ |
19 % |
| After capitalization and appreciation (PV) |
281 682 $ |
38 % |
| Ratios |
| Price per unit |
= 4 500 000 $ ÷ 72 logements |
62 500 $ |
| Price per room |
= 4 500 000 $ ÷ 312,0 pièces |
14 423 $ |
| Price per room x 4 1/2 |
|
64 904 $ |
| GRM ratio |
4 500 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
10.07 |
| NRM ratio |
4 500 000 $ ÷
245 317 $ (Net income) |
18.344 |
| Cap. Rate |
245 317 $ (Net income) ÷
4 500 000 $ |
5.45 % |
| DCR ratio |
245 317 $ (Net income) ÷
198 552 $ |
1.24 |
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. |
 |
