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 |
| 2526154 |
47 |
8 539 000 $ |
181 681 $ |
39 441 $ |
177 485 $ |
18.31 |
28.973 |
0.03 |
1.18 |
3 911 888 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 911 888 $ |
|
| Before capitalization |
45 949 $ |
1 % |
| After capitalization 45 949 $ + 57 380 $ (average mortgage paid) = |
103 329 $ |
3 % |
| After capitalization and appreciation (PV) |
375 337 $ |
10 % |
| Ratios |
| Price per unit |
= 8 539 000 $ ÷ 47 logements |
181 681 $ |
| Price per room |
= 8 539 000 $ ÷ 216,5 pièces |
39 441 $ |
| Price per room x 4 1/2 |
|
177 485 $ |
| GRM ratio |
8 539 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.31 |
| NRM ratio |
8 539 000 $ ÷
294 725 $ (Net income) |
28.973 |
| Cap. Rate |
294 725 $ (Net income) ÷
8 539 000 $ |
3.45 % |
| DCR ratio |
294 725 $ (Net income) ÷
248 776 $ |
1.18 |
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. |
 |
