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 |
| 2500223 |
30 |
6 904 000 $ |
230 133 $ |
53 108 $ |
238 985 $ |
17.26 |
24.515 |
0.04 |
1.11 |
2 397 706 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
2 397 706 $ |
|
| Before capitalization |
28 381 $ |
1 % |
| After capitalization 28 381 $ + 52 128 $ (average mortgage paid) = |
80 509 $ |
3 % |
| After capitalization and appreciation (PV) |
300 435 $ |
13 % |
| Ratios |
| Price per unit |
= 6 904 000 $ ÷ 30 logements |
230 133 $ |
| Price per room |
= 6 904 000 $ ÷ 130,0 pièces |
53 108 $ |
| Price per room x 4 1/2 |
|
238 985 $ |
| GRM ratio |
6 904 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.26 |
| NRM ratio |
6 904 000 $ ÷
281 622 $ (Net income) |
24.515 |
| Cap. Rate |
281 622 $ (Net income) ÷
6 904 000 $ |
4.08 % |
| DCR ratio |
281 622 $ (Net income) ÷
253 241 $ |
1.11 |
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. |
 |
