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 |
| 2500170 |
19 |
4 985 000 $ |
262 368 $ |
51 658 $ |
232 461 $ |
18.00 |
25.122 |
0.04 |
1.14 |
1 902 641 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 902 641 $ |
|
| Before capitalization |
24 855 $ |
1 % |
| After capitalization 24 855 $ + 35 731 $ (average mortgage paid) = |
60 586 $ |
3 % |
| After capitalization and appreciation (PV) |
219 382 $ |
12 % |
| Ratios |
| Price per unit |
= 4 985 000 $ ÷ 19 logements |
262 368 $ |
| Price per room |
= 4 985 000 $ ÷ 96,5 pièces |
51 658 $ |
| Price per room x 4 1/2 |
|
232 461 $ |
| GRM ratio |
4 985 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.00 |
| NRM ratio |
4 985 000 $ ÷
198 436 $ (Net income) |
25.122 |
| Cap. Rate |
198 436 $ (Net income) ÷
4 985 000 $ |
3.98 % |
| DCR ratio |
198 436 $ (Net income) ÷
173 581 $ |
1.14 |
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. |
 |
