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 |
| 2537427 |
17 |
4 508 000 $ |
265 176 $ |
45 307 $ |
203 879 $ |
16.86 |
22.585 |
0.04 |
1.17 |
1 083 767 $ |
3 % |
7 % |
20 % |
| Yields of the investment |
| Cashdown |
1 083 767 $ |
|
| Before capitalization |
29 265 $ |
3 % |
| After capitalization 29 265 $ + 47 048 $ (average mortgage paid) = |
76 313 $ |
7 % |
| After capitalization and appreciation (PV) |
219 915 $ |
20 % |
| Ratios |
| Price per unit |
= 4 508 000 $ ÷ 17 logements |
265 176 $ |
| Price per room |
= 4 508 000 $ ÷ 99,5 pièces |
45 307 $ |
| Price per room x 4 1/2 |
|
203 879 $ |
| GRM ratio |
4 508 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.86 |
| NRM ratio |
4 508 000 $ ÷
199 601 $ (Net income) |
22.585 |
| Cap. Rate |
199 601 $ (Net income) ÷
4 508 000 $ |
4.43 % |
| DCR ratio |
199 601 $ (Net income) ÷
170 336 $ |
1.17 |
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. |
 |
