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 |
| 1299200 |
19 |
1 868 000 $ |
98 316 $ |
21 848 $ |
98 316 $ |
13.27 |
19.773 |
0.05 |
1.11 |
310 027 $ |
3 % |
15 % |
34 % |
| Yields of the investment |
| Cashdown |
310 027 $ |
|
| Before capitalization |
9 313 $ |
3 % |
| After capitalization 9 313 $ + 36 534 $ (average mortgage paid) = |
45 847 $ |
15 % |
| After capitalization and appreciation (PV) |
105 352 $ |
34 % |
| Ratios |
| Price per unit |
= 1 868 000 $ ÷ 19 logements |
98 316 $ |
| Price per room |
= 1 868 000 $ ÷ 85,5 pièces |
21 848 $ |
| Price per room x 4 1/2 |
|
98 316 $ |
| GRM ratio |
1 868 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.27 |
| NRM ratio |
1 868 000 $ ÷
94 470 $ (Net income) |
19.773 |
| Cap. Rate |
94 470 $ (Net income) ÷
1 868 000 $ |
5.06 % |
| DCR ratio |
94 470 $ (Net income) ÷
85 158 $ |
1.11 |
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. |
 |
