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 |
| 1299368 |
43 |
3 759 000 $ |
87 419 $ |
19 130 $ |
86 084 $ |
11.75 |
17.576 |
0.06 |
1.27 |
616 686 $ |
7 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
616 686 $ |
|
| Before capitalization |
45 353 $ |
7 % |
| After capitalization 45 353 $ + 75 009 $ (average mortgage paid) = |
120 362 $ |
20 % |
| After capitalization and appreciation (PV) |
240 104 $ |
39 % |
| Ratios |
| Price per unit |
= 3 759 000 $ ÷ 43 logements |
87 419 $ |
| Price per room |
= 3 759 000 $ ÷ 196,5 pièces |
19 130 $ |
| Price per room x 4 1/2 |
|
86 084 $ |
| GRM ratio |
3 759 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.75 |
| NRM ratio |
3 759 000 $ ÷
213 867 $ (Net income) |
17.576 |
| Cap. Rate |
213 867 $ (Net income) ÷
3 759 000 $ |
5.69 % |
| DCR ratio |
213 867 $ (Net income) ÷
168 515 $ |
1.27 |
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. |
 |
