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 |
| 1299208 |
28 |
2 203 000 $ |
78 679 $ |
18 669 $ |
84 013 $ |
11.01 |
16.416 |
0.06 |
1.38 |
361 539 $ |
10 % |
22 % |
42 % |
| Yields of the investment |
| Cashdown |
361 539 $ |
|
| Before capitalization |
36 611 $ |
10 % |
| After capitalization 36 611 $ + 44 580 $ (average mortgage paid) = |
81 191 $ |
22 % |
| After capitalization and appreciation (PV) |
151 367 $ |
42 % |
| Ratios |
| Price per unit |
= 2 203 000 $ ÷ 28 logements |
78 679 $ |
| Price per room |
= 2 203 000 $ ÷ 118,0 pièces |
18 669 $ |
| Price per room x 4 1/2 |
|
84 013 $ |
| GRM ratio |
2 203 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.01 |
| NRM ratio |
2 203 000 $ ÷
134 197 $ (Net income) |
16.416 |
| Cap. Rate |
134 197 $ (Net income) ÷
2 203 000 $ |
6.09 % |
| DCR ratio |
134 197 $ (Net income) ÷
97 587 $ |
1.38 |
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. |
 |
