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 |
| 2521888 |
38 |
7 080 000 $ |
186 316 $ |
37 068 $ |
166 806 $ |
15.50 |
23.175 |
0.04 |
1.20 |
2 334 121 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 334 121 $ |
|
| Before capitalization |
51 224 $ |
2 % |
| After capitalization 51 224 $ + 58 650 $ (average mortgage paid) = |
109 874 $ |
5 % |
| After capitalization and appreciation (PV) |
335 406 $ |
14 % |
| Ratios |
| Price per unit |
= 7 080 000 $ ÷ 38 logements |
186 316 $ |
| Price per room |
= 7 080 000 $ ÷ 191,0 pièces |
37 068 $ |
| Price per room x 4 1/2 |
|
166 806 $ |
| GRM ratio |
7 080 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.50 |
| NRM ratio |
7 080 000 $ ÷
305 505 $ (Net income) |
23.175 |
| Cap. Rate |
305 505 $ (Net income) ÷
7 080 000 $ |
4.32 % |
| DCR ratio |
305 505 $ (Net income) ÷
254 280 $ |
1.20 |
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. |
 |
