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 |
| 1299334 |
20 |
2 294 000 $ |
114 700 $ |
24 147 $ |
108 663 $ |
14.10 |
20.480 |
0.05 |
1.07 |
380 639 $ |
2 % |
14 % |
33 % |
| Yields of the investment |
| Cashdown |
380 639 $ |
|
| Before capitalization |
7 461 $ |
2 % |
| After capitalization 7 461 $ + 44 855 $ (average mortgage paid) = |
52 316 $ |
14 % |
| After capitalization and appreciation (PV) |
125 391 $ |
33 % |
| Ratios |
| Price per unit |
= 2 294 000 $ ÷ 20 logements |
114 700 $ |
| Price per room |
= 2 294 000 $ ÷ 95,0 pièces |
24 147 $ |
| Price per room x 4 1/2 |
|
108 663 $ |
| GRM ratio |
2 294 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.10 |
| NRM ratio |
2 294 000 $ ÷
112 013 $ (Net income) |
20.480 |
| Cap. Rate |
112 013 $ (Net income) ÷
2 294 000 $ |
4.88 % |
| DCR ratio |
112 013 $ (Net income) ÷
104 552 $ |
1.07 |
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. |
 |
