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 |
| 2500354 |
33 |
6 738 000 $ |
204 182 $ |
44 184 $ |
198 826 $ |
17.18 |
24.831 |
0.04 |
1.15 |
2 534 645 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 534 645 $ |
|
| Before capitalization |
35 002 $ |
1 % |
| After capitalization 35 002 $ + 48 652 $ (average mortgage paid) = |
83 654 $ |
3 % |
| After capitalization and appreciation (PV) |
298 292 $ |
12 % |
| Ratios |
| Price per unit |
= 6 738 000 $ ÷ 33 logements |
204 182 $ |
| Price per room |
= 6 738 000 $ ÷ 152,5 pièces |
44 184 $ |
| Price per room x 4 1/2 |
|
198 826 $ |
| GRM ratio |
6 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.18 |
| NRM ratio |
6 738 000 $ ÷
271 355 $ (Net income) |
24.831 |
| Cap. Rate |
271 355 $ (Net income) ÷
6 738 000 $ |
4.03 % |
| DCR ratio |
271 355 $ (Net income) ÷
236 353 $ |
1.15 |
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. |
 |
