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 |
| 1299311 |
22 |
2 035 000 $ |
92 500 $ |
19 757 $ |
88 908 $ |
12.42 |
18.494 |
0.05 |
1.19 |
334 411 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
334 411 $ |
|
| Before capitalization |
17 255 $ |
5 % |
| After capitalization 17 255 $ + 39 805 $ (average mortgage paid) = |
57 060 $ |
17 % |
| After capitalization and appreciation (PV) |
121 884 $ |
36 % |
| Ratios |
| Price per unit |
= 2 035 000 $ ÷ 22 logements |
92 500 $ |
| Price per room |
= 2 035 000 $ ÷ 103,0 pièces |
19 757 $ |
| Price per room x 4 1/2 |
|
88 908 $ |
| GRM ratio |
2 035 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.42 |
| NRM ratio |
2 035 000 $ ÷
110 036 $ (Net income) |
18.494 |
| Cap. Rate |
110 036 $ (Net income) ÷
2 035 000 $ |
5.41 % |
| DCR ratio |
110 036 $ (Net income) ÷
92 781 $ |
1.19 |
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. |
 |
