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 |
| 2532593 |
11 |
1 975 000 $ |
179 545 $ |
34 956 $ |
157 301 $ |
19.84 |
29.766 |
0.03 |
1.04 |
796 068 $ |
0 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
796 068 $ |
|
| Before capitalization |
2 808 $ |
0 % |
| After capitalization 2 808 $ + 14 656 $ (average mortgage paid) = |
17 464 $ |
2 % |
| After capitalization and appreciation (PV) |
80 377 $ |
10 % |
| Ratios |
| Price per unit |
= 1 975 000 $ ÷ 11 logements |
179 545 $ |
| Price per room |
= 1 975 000 $ ÷ 56,5 pièces |
34 956 $ |
| Price per room x 4 1/2 |
|
157 301 $ |
| GRM ratio |
1 975 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.84 |
| NRM ratio |
1 975 000 $ ÷
66 351 $ (Net income) |
29.766 |
| Cap. Rate |
66 351 $ (Net income) ÷
1 975 000 $ |
3.36 % |
| DCR ratio |
66 351 $ (Net income) ÷
63 543 $ |
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. |
 |
