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 |
| 2521853 |
26 |
5 280 000 $ |
203 077 $ |
38 540 $ |
173 431 $ |
15.35 |
22.083 |
0.05 |
1.19 |
1 538 082 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 538 082 $ |
|
| Before capitalization |
38 650 $ |
3 % |
| After capitalization 38 650 $ + 46 232 $ (average mortgage paid) = |
84 882 $ |
6 % |
| After capitalization and appreciation (PV) |
253 076 $ |
16 % |
| Ratios |
| Price per unit |
= 5 280 000 $ ÷ 26 logements |
203 077 $ |
| Price per room |
= 5 280 000 $ ÷ 137,0 pièces |
38 540 $ |
| Price per room x 4 1/2 |
|
173 431 $ |
| GRM ratio |
5 280 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.35 |
| NRM ratio |
5 280 000 $ ÷
239 093 $ (Net income) |
22.083 |
| Cap. Rate |
239 093 $ (Net income) ÷
5 280 000 $ |
4.53 % |
| DCR ratio |
239 093 $ (Net income) ÷
200 444 $ |
1.19 |
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. |
 |
