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 |
| 2521878 |
26 |
5 230 000 $ |
201 154 $ |
38 175 $ |
171 788 $ |
15.76 |
23.202 |
0.04 |
1.19 |
1 699 208 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 699 208 $ |
|
| Before capitalization |
36 041 $ |
2 % |
| After capitalization 36 041 $ + 43 678 $ (average mortgage paid) = |
79 719 $ |
5 % |
| After capitalization and appreciation (PV) |
246 319 $ |
14 % |
| Ratios |
| Price per unit |
= 5 230 000 $ ÷ 26 logements |
201 154 $ |
| Price per room |
= 5 230 000 $ ÷ 137,0 pièces |
38 175 $ |
| Price per room x 4 1/2 |
|
171 788 $ |
| GRM ratio |
5 230 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.76 |
| NRM ratio |
5 230 000 $ ÷
225 410 $ (Net income) |
23.202 |
| Cap. Rate |
225 410 $ (Net income) ÷
5 230 000 $ |
4.31 % |
| DCR ratio |
225 410 $ (Net income) ÷
189 370 $ |
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. |
 |
