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 |
| 1299353 |
24 |
2 362 000 $ |
98 417 $ |
22 283 $ |
100 274 $ |
12.88 |
18.658 |
0.05 |
1.18 |
392 080 $ |
5 % |
17 % |
36 % |
| Yields of the investment |
| Cashdown |
392 080 $ |
|
| Before capitalization |
18 915 $ |
5 % |
| After capitalization 18 915 $ + 46 196 $ (average mortgage paid) = |
65 111 $ |
17 % |
| After capitalization and appreciation (PV) |
140 352 $ |
36 % |
| Ratios |
| Price per unit |
= 2 362 000 $ ÷ 24 logements |
98 417 $ |
| Price per room |
= 2 362 000 $ ÷ 106,0 pièces |
22 283 $ |
| Price per room x 4 1/2 |
|
100 274 $ |
| GRM ratio |
2 362 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.88 |
| NRM ratio |
2 362 000 $ ÷
126 593 $ (Net income) |
18.658 |
| Cap. Rate |
126 593 $ (Net income) ÷
2 362 000 $ |
5.36 % |
| DCR ratio |
126 593 $ (Net income) ÷
107 677 $ |
1.18 |
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. |
 |
