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 |
| 2500149 |
16 |
3 379 000 $ |
211 188 $ |
47 592 $ |
214 162 $ |
14.76 |
21.182 |
0.05 |
1.23 |
1 073 719 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 073 719 $ |
|
| Before capitalization |
30 279 $ |
3 % |
| After capitalization 30 279 $ + 26 605 $ (average mortgage paid) = |
56 884 $ |
5 % |
| After capitalization and appreciation (PV) |
164 521 $ |
15 % |
| Ratios |
| Price per unit |
= 3 379 000 $ ÷ 16 logements |
211 188 $ |
| Price per room |
= 3 379 000 $ ÷ 71,0 pièces |
47 592 $ |
| Price per room x 4 1/2 |
|
214 162 $ |
| GRM ratio |
3 379 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.76 |
| NRM ratio |
3 379 000 $ ÷
159 526 $ (Net income) |
21.182 |
| Cap. Rate |
159 526 $ (Net income) ÷
3 379 000 $ |
4.72 % |
| DCR ratio |
159 526 $ (Net income) ÷
129 247 $ |
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. |
 |
