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 |
| 2526106 |
17 |
3 340 000 $ |
196 471 $ |
48 058 $ |
216 259 $ |
21.26 |
34.297 |
0.03 |
1.19 |
1 821 877 $ |
1 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
1 821 877 $ |
|
| Before capitalization |
15 290 $ |
1 % |
| After capitalization 15 290 $ + 18 935 $ (average mortgage paid) = |
34 225 $ |
2 % |
| After capitalization and appreciation (PV) |
140 620 $ |
8 % |
| Ratios |
| Price per unit |
= 3 340 000 $ ÷ 17 logements |
196 471 $ |
| Price per room |
= 3 340 000 $ ÷ 69,5 pièces |
48 058 $ |
| Price per room x 4 1/2 |
|
216 259 $ |
| GRM ratio |
3 340 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
21.26 |
| NRM ratio |
3 340 000 $ ÷
97 384 $ (Net income) |
34.297 |
| Cap. Rate |
97 384 $ (Net income) ÷
3 340 000 $ |
2.92 % |
| DCR ratio |
97 384 $ (Net income) ÷
82 094 $ |
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. |
 |
