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 |
| 2521850 |
24 |
4 199 000 $ |
174 958 $ |
34 992 $ |
157 463 $ |
16.35 |
24.300 |
0.04 |
1.13 |
1 336 427 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 336 427 $ |
|
| Before capitalization |
19 651 $ |
1 % |
| After capitalization 19 651 $ + 35 324 $ (average mortgage paid) = |
54 975 $ |
4 % |
| After capitalization and appreciation (PV) |
188 733 $ |
14 % |
| Ratios |
| Price per unit |
= 4 199 000 $ ÷ 24 logements |
174 958 $ |
| Price per room |
= 4 199 000 $ ÷ 120,0 pièces |
34 992 $ |
| Price per room x 4 1/2 |
|
157 463 $ |
| GRM ratio |
4 199 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.35 |
| NRM ratio |
4 199 000 $ ÷
172 799 $ (Net income) |
24.300 |
| Cap. Rate |
172 799 $ (Net income) ÷
4 199 000 $ |
4.12 % |
| DCR ratio |
172 799 $ (Net income) ÷
153 148 $ |
1.13 |
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. |
 |
