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 |
| 2500324 |
27 |
5 193 000 $ |
192 333 $ |
45 753 $ |
205 890 $ |
15.71 |
22.758 |
0.04 |
1.17 |
1 716 312 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 716 312 $ |
|
| Before capitalization |
33 174 $ |
2 % |
| After capitalization 33 174 $ + 40 142 $ (average mortgage paid) = |
73 316 $ |
4 % |
| After capitalization and appreciation (PV) |
238 739 $ |
14 % |
| Ratios |
| Price per unit |
= 5 193 000 $ ÷ 27 logements |
192 333 $ |
| Price per room |
= 5 193 000 $ ÷ 113,5 pièces |
45 753 $ |
| Price per room x 4 1/2 |
|
205 890 $ |
| GRM ratio |
5 193 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.71 |
| NRM ratio |
5 193 000 $ ÷
228 186 $ (Net income) |
22.758 |
| Cap. Rate |
228 186 $ (Net income) ÷
5 193 000 $ |
4.39 % |
| DCR ratio |
228 186 $ (Net income) ÷
195 013 $ |
1.17 |
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. |
 |
