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 |
| 2537306 |
21 |
3 650 000 $ |
173 810 $ |
41 714 $ |
187 714 $ |
18.45 |
28.997 |
0.03 |
1.20 |
1 545 280 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 545 280 $ |
|
| Before capitalization |
20 847 $ |
1 % |
| After capitalization 20 847 $ + 29 010 $ (average mortgage paid) = |
49 857 $ |
3 % |
| After capitalization and appreciation (PV) |
166 127 $ |
11 % |
| Ratios |
| Price per unit |
= 3 650 000 $ ÷ 21 logements |
173 810 $ |
| Price per room |
= 3 650 000 $ ÷ 87,5 pièces |
41 714 $ |
| Price per room x 4 1/2 |
|
187 714 $ |
| GRM ratio |
3 650 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.45 |
| NRM ratio |
3 650 000 $ ÷
125 877 $ (Net income) |
28.997 |
| Cap. Rate |
125 877 $ (Net income) ÷
3 650 000 $ |
3.45 % |
| DCR ratio |
125 877 $ (Net income) ÷
105 030 $ |
1.20 |
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. |
 |
