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 |
| 2537284 |
14 |
3 008 000 $ |
214 857 $ |
41 778 $ |
188 000 $ |
14.67 |
20.172 |
0.05 |
1.29 |
676 201 $ |
5 % |
10 % |
24 % |
| Yields of the investment |
| Cashdown |
676 201 $ |
|
| Before capitalization |
33 409 $ |
5 % |
| After capitalization 33 409 $ + 31 960 $ (average mortgage paid) = |
65 369 $ |
10 % |
| After capitalization and appreciation (PV) |
161 188 $ |
24 % |
| Ratios |
| Price per unit |
= 3 008 000 $ ÷ 14 logements |
214 857 $ |
| Price per room |
= 3 008 000 $ ÷ 72,0 pièces |
41 778 $ |
| Price per room x 4 1/2 |
|
188 000 $ |
| GRM ratio |
3 008 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.67 |
| NRM ratio |
3 008 000 $ ÷
149 121 $ (Net income) |
20.172 |
| Cap. Rate |
149 121 $ (Net income) ÷
3 008 000 $ |
4.96 % |
| DCR ratio |
149 121 $ (Net income) ÷
115 712 $ |
1.29 |
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. |
 |
