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 |
| 2542393 |
29 |
5 344 000 $ |
184 276 $ |
38 585 $ |
173 632 $ |
16.79 |
25.367 |
0.04 |
1.19 |
1 774 701 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 774 701 $ |
|
| Before capitalization |
33 158 $ |
2 % |
| After capitalization 33 158 $ + 49 030 $ (average mortgage paid) = |
82 188 $ |
5 % |
| After capitalization and appreciation (PV) |
252 419 $ |
14 % |
| Ratios |
| Price per unit |
= 5 344 000 $ ÷ 29 logements |
184 276 $ |
| Price per room |
= 5 344 000 $ ÷ 138,5 pièces |
38 585 $ |
| Price per room x 4 1/2 |
|
173 632 $ |
| GRM ratio |
5 344 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.79 |
| NRM ratio |
5 344 000 $ ÷
210 669 $ (Net income) |
25.367 |
| Cap. Rate |
210 669 $ (Net income) ÷
5 344 000 $ |
3.94 % |
| DCR ratio |
210 669 $ (Net income) ÷
177 510 $ |
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. |
 |
