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 |
| 2537497 |
33 |
6 978 000 $ |
211 455 $ |
40 927 $ |
184 170 $ |
16.51 |
23.152 |
0.04 |
1.19 |
1 898 529 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 898 529 $ |
|
| Before capitalization |
48 639 $ |
3 % |
| After capitalization 48 639 $ + 69 816 $ (average mortgage paid) = |
118 455 $ |
6 % |
| After capitalization and appreciation (PV) |
340 738 $ |
18 % |
| Ratios |
| Price per unit |
= 6 978 000 $ ÷ 33 logements |
211 455 $ |
| Price per room |
= 6 978 000 $ ÷ 170,5 pièces |
40 927 $ |
| Price per room x 4 1/2 |
|
184 170 $ |
| GRM ratio |
6 978 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.51 |
| NRM ratio |
6 978 000 $ ÷
301 406 $ (Net income) |
23.152 |
| Cap. Rate |
301 406 $ (Net income) ÷
6 978 000 $ |
4.32 % |
| DCR ratio |
301 406 $ (Net income) ÷
252 766 $ |
1.19 |
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. |
 |
