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 |
| 2526081 |
40 |
7 793 000 $ |
194 825 $ |
43 781 $ |
197 014 $ |
19.01 |
30.302 |
0.03 |
1.23 |
3 918 199 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
3 918 199 $ |
|
| Before capitalization |
48 744 $ |
1 % |
| After capitalization 48 744 $ + 48 075 $ (average mortgage paid) = |
96 819 $ |
2 % |
| After capitalization and appreciation (PV) |
345 064 $ |
9 % |
| Ratios |
| Price per unit |
= 7 793 000 $ ÷ 40 logements |
194 825 $ |
| Price per room |
= 7 793 000 $ ÷ 178,0 pièces |
43 781 $ |
| Price per room x 4 1/2 |
|
197 014 $ |
| GRM ratio |
7 793 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.01 |
| NRM ratio |
7 793 000 $ ÷
257 177 $ (Net income) |
30.302 |
| Cap. Rate |
257 177 $ (Net income) ÷
7 793 000 $ |
3.30 % |
| DCR ratio |
257 177 $ (Net income) ÷
208 433 $ |
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. |
 |
