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 |
| 1299250 |
36 |
2 948 000 $ |
81 889 $ |
19 143 $ |
86 143 $ |
11.96 |
17.867 |
0.06 |
1.23 |
485 520 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
485 520 $ |
|
| Before capitalization |
30 558 $ |
6 % |
| After capitalization 30 558 $ + 57 676 $ (average mortgage paid) = |
88 235 $ |
18 % |
| After capitalization and appreciation (PV) |
182 143 $ |
38 % |
| Ratios |
| Price per unit |
= 2 948 000 $ ÷ 36 logements |
81 889 $ |
| Price per room |
= 2 948 000 $ ÷ 154,0 pièces |
19 143 $ |
| Price per room x 4 1/2 |
|
86 143 $ |
| GRM ratio |
2 948 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.96 |
| NRM ratio |
2 948 000 $ ÷
164 997 $ (Net income) |
17.867 |
| Cap. Rate |
164 997 $ (Net income) ÷
2 948 000 $ |
5.60 % |
| DCR ratio |
164 997 $ (Net income) ÷
134 438 $ |
1.23 |
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. |
 |
