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 |
| 2526764 |
17 |
2 795 000 $ |
164 412 $ |
39 091 $ |
175 909 $ |
17.43 |
27.597 |
0.04 |
1.19 |
1 209 139 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 209 139 $ |
|
| Before capitalization |
16 069 $ |
1 % |
| After capitalization 16 069 $ + 19 654 $ (average mortgage paid) = |
35 723 $ |
3 % |
| After capitalization and appreciation (PV) |
124 757 $ |
10 % |
| Ratios |
| Price per unit |
= 2 795 000 $ ÷ 17 logements |
164 412 $ |
| Price per room |
= 2 795 000 $ ÷ 71,5 pièces |
39 091 $ |
| Price per room x 4 1/2 |
|
175 909 $ |
| GRM ratio |
2 795 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.43 |
| NRM ratio |
2 795 000 $ ÷
101 279 $ (Net income) |
27.597 |
| Cap. Rate |
101 279 $ (Net income) ÷
2 795 000 $ |
3.62 % |
| DCR ratio |
101 279 $ (Net income) ÷
85 210 $ |
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. |
 |
