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 |
| 2532591 |
10 |
2 325 000 $ |
232 500 $ |
56 707 $ |
255 183 $ |
22.32 |
33.412 |
0.03 |
1.04 |
1 093 799 $ |
0 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
1 093 799 $ |
|
| Before capitalization |
2 956 $ |
0 % |
| After capitalization 2 956 $ + 15 368 $ (average mortgage paid) = |
18 324 $ |
2 % |
| After capitalization and appreciation (PV) |
92 387 $ |
8 % |
| Ratios |
| Price per unit |
= 2 325 000 $ ÷ 10 logements |
232 500 $ |
| Price per room |
= 2 325 000 $ ÷ 41,0 pièces |
56 707 $ |
| Price per room x 4 1/2 |
|
255 183 $ |
| GRM ratio |
2 325 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
22.32 |
| NRM ratio |
2 325 000 $ ÷
69 586 $ (Net income) |
33.412 |
| Cap. Rate |
69 586 $ (Net income) ÷
2 325 000 $ |
2.99 % |
| DCR ratio |
69 586 $ (Net income) ÷
66 629 $ |
1.04 |
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. |
 |
