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 |
| 2532683 |
30 |
6 433 000 $ |
214 433 $ |
42 322 $ |
190 451 $ |
17.23 |
24.370 |
0.04 |
1.14 |
2 111 817 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 111 817 $ |
|
| Before capitalization |
32 089 $ |
2 % |
| After capitalization 32 089 $ + 53 484 $ (average mortgage paid) = |
85 573 $ |
4 % |
| After capitalization and appreciation (PV) |
290 495 $ |
14 % |
| Ratios |
| Price per unit |
= 6 433 000 $ ÷ 30 logements |
214 433 $ |
| Price per room |
= 6 433 000 $ ÷ 152,0 pièces |
42 322 $ |
| Price per room x 4 1/2 |
|
190 451 $ |
| GRM ratio |
6 433 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.23 |
| NRM ratio |
6 433 000 $ ÷
263 971 $ (Net income) |
24.370 |
| Cap. Rate |
263 971 $ (Net income) ÷
6 433 000 $ |
4.10 % |
| DCR ratio |
263 971 $ (Net income) ÷
231 881 $ |
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. |
 |
