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 |
| 2521884 |
32 |
5 930 000 $ |
185 313 $ |
39 013 $ |
175 559 $ |
15.12 |
22.839 |
0.04 |
1.23 |
2 002 534 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 002 534 $ |
|
| Before capitalization |
49 272 $ |
2 % |
| After capitalization 49 272 $ + 48 523 $ (average mortgage paid) = |
97 794 $ |
5 % |
| After capitalization and appreciation (PV) |
286 693 $ |
14 % |
| Ratios |
| Price per unit |
= 5 930 000 $ ÷ 32 logements |
185 313 $ |
| Price per room |
= 5 930 000 $ ÷ 152,0 pièces |
39 013 $ |
| Price per room x 4 1/2 |
|
175 559 $ |
| GRM ratio |
5 930 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.12 |
| NRM ratio |
5 930 000 $ ÷
259 644 $ (Net income) |
22.839 |
| Cap. Rate |
259 644 $ (Net income) ÷
5 930 000 $ |
4.38 % |
| DCR ratio |
259 644 $ (Net income) ÷
210 372 $ |
1.23 |
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. |
 |
