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 |
| 2521854 |
30 |
4 800 000 $ |
160 000 $ |
32 653 $ |
146 939 $ |
15.88 |
24.952 |
0.04 |
1.18 |
1 762 538 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 762 538 $ |
|
| Before capitalization |
29 710 $ |
2 % |
| After capitalization 29 710 $ + 37 517 $ (average mortgage paid) = |
67 227 $ |
4 % |
| After capitalization and appreciation (PV) |
220 130 $ |
12 % |
| Ratios |
| Price per unit |
= 4 800 000 $ ÷ 30 logements |
160 000 $ |
| Price per room |
= 4 800 000 $ ÷ 147,0 pièces |
32 653 $ |
| Price per room x 4 1/2 |
|
146 939 $ |
| GRM ratio |
4 800 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.88 |
| NRM ratio |
4 800 000 $ ÷
192 367 $ (Net income) |
24.952 |
| Cap. Rate |
192 367 $ (Net income) ÷
4 800 000 $ |
4.01 % |
| DCR ratio |
192 367 $ (Net income) ÷
162 657 $ |
1.18 |
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. |
 |
