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 |
| 2526136 |
40 |
7 394 000 $ |
184 850 $ |
41 539 $ |
186 927 $ |
17.80 |
27.809 |
0.04 |
1.23 |
3 378 599 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 378 599 $ |
|
| Before capitalization |
50 404 $ |
1 % |
| After capitalization 50 404 $ + 49 701 $ (average mortgage paid) = |
100 105 $ |
3 % |
| After capitalization and appreciation (PV) |
335 640 $ |
10 % |
| Ratios |
| Price per unit |
= 7 394 000 $ ÷ 40 logements |
184 850 $ |
| Price per room |
= 7 394 000 $ ÷ 178,0 pièces |
41 539 $ |
| Price per room x 4 1/2 |
|
186 927 $ |
| GRM ratio |
7 394 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.80 |
| NRM ratio |
7 394 000 $ ÷
265 886 $ (Net income) |
27.809 |
| Cap. Rate |
265 886 $ (Net income) ÷
7 394 000 $ |
3.60 % |
| DCR ratio |
265 886 $ (Net income) ÷
215 483 $ |
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. |
 |
