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 |
| 2526773 |
23 |
3 895 000 $ |
169 348 $ |
35 249 $ |
158 620 $ |
17.35 |
26.549 |
0.04 |
1.14 |
1 497 537 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 497 537 $ |
|
| Before capitalization |
18 003 $ |
1 % |
| After capitalization 18 003 $ + 29 687 $ (average mortgage paid) = |
47 689 $ |
3 % |
| After capitalization and appreciation (PV) |
171 764 $ |
11 % |
| Ratios |
| Price per unit |
= 3 895 000 $ ÷ 23 logements |
169 348 $ |
| Price per room |
= 3 895 000 $ ÷ 110,5 pièces |
35 249 $ |
| Price per room x 4 1/2 |
|
158 620 $ |
| GRM ratio |
3 895 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.35 |
| NRM ratio |
3 895 000 $ ÷
146 711 $ (Net income) |
26.549 |
| Cap. Rate |
146 711 $ (Net income) ÷
3 895 000 $ |
3.77 % |
| DCR ratio |
146 711 $ (Net income) ÷
128 709 $ |
1.14 |
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. |
 |
