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 |
| 2532615 |
18 |
3 375 000 $ |
187 500 $ |
44 408 $ |
199 836 $ |
19.32 |
29.902 |
0.03 |
1.11 |
1 488 305 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 488 305 $ |
|
| Before capitalization |
11 150 $ |
1 % |
| After capitalization 11 150 $ + 23 462 $ (average mortgage paid) = |
34 612 $ |
2 % |
| After capitalization and appreciation (PV) |
142 122 $ |
10 % |
| Ratios |
| Price per unit |
= 3 375 000 $ ÷ 18 logements |
187 500 $ |
| Price per room |
= 3 375 000 $ ÷ 76,0 pièces |
44 408 $ |
| Price per room x 4 1/2 |
|
199 836 $ |
| GRM ratio |
3 375 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.32 |
| NRM ratio |
3 375 000 $ ÷
112 869 $ (Net income) |
29.902 |
| Cap. Rate |
112 869 $ (Net income) ÷
3 375 000 $ |
3.34 % |
| DCR ratio |
112 869 $ (Net income) ÷
101 718 $ |
1.11 |
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. |
 |
