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 |
| 2500315 |
23 |
5 009 000 $ |
217 783 $ |
44 924 $ |
202 157 $ |
20.32 |
29.548 |
0.03 |
1.04 |
2 131 731 $ |
0 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
2 131 731 $ |
|
| Before capitalization |
7 181 $ |
0 % |
| After capitalization 7 181 $ + 33 417 $ (average mortgage paid) = |
40 598 $ |
2 % |
| After capitalization and appreciation (PV) |
200 159 $ |
9 % |
| Ratios |
| Price per unit |
= 5 009 000 $ ÷ 23 logements |
217 783 $ |
| Price per room |
= 5 009 000 $ ÷ 111,5 pièces |
44 924 $ |
| Price per room x 4 1/2 |
|
202 157 $ |
| GRM ratio |
5 009 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.32 |
| NRM ratio |
5 009 000 $ ÷
169 522 $ (Net income) |
29.548 |
| Cap. Rate |
169 522 $ (Net income) ÷
5 009 000 $ |
3.38 % |
| DCR ratio |
169 522 $ (Net income) ÷
162 340 $ |
1.04 |
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. |
 |
