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 |
| 2526101 |
57 |
10 588 000 $ |
185 754 $ |
42 437 $ |
190 966 $ |
18.56 |
29.517 |
0.03 |
1.22 |
5 122 732 $ |
1 % |
3 % |
9 % |
| Yields of the investment |
| Cashdown |
5 122 732 $ |
|
| Before capitalization |
64 824 $ |
1 % |
| After capitalization 64 824 $ + 67 785 $ (average mortgage paid) = |
132 609 $ |
3 % |
| After capitalization and appreciation (PV) |
469 888 $ |
9 % |
| Ratios |
| Price per unit |
= 10 588 000 $ ÷ 57 logements |
185 754 $ |
| Price per room |
= 10 588 000 $ ÷ 249,5 pièces |
42 437 $ |
| Price per room x 4 1/2 |
|
190 966 $ |
| GRM ratio |
10 588 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.56 |
| NRM ratio |
10 588 000 $ ÷
358 709 $ (Net income) |
29.517 |
| Cap. Rate |
358 709 $ (Net income) ÷
10 588 000 $ |
3.39 % |
| DCR ratio |
358 709 $ (Net income) ÷
293 884 $ |
1.22 |
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. |
 |
