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 |
| 2542436 |
17 |
3 124 000 $ |
183 765 $ |
43 692 $ |
196 615 $ |
20.14 |
33.783 |
0.03 |
1.19 |
1 567 067 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
1 567 067 $ |
|
| Before capitalization |
14 482 $ |
1 % |
| After capitalization 14 482 $ + 21 541 $ (average mortgage paid) = |
36 023 $ |
2 % |
| After capitalization and appreciation (PV) |
135 537 $ |
9 % |
| Ratios |
| Price per unit |
= 3 124 000 $ ÷ 17 logements |
183 765 $ |
| Price per room |
= 3 124 000 $ ÷ 71,5 pièces |
43 692 $ |
| Price per room x 4 1/2 |
|
196 615 $ |
| GRM ratio |
3 124 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.14 |
| NRM ratio |
3 124 000 $ ÷
92 472 $ (Net income) |
33.783 |
| Cap. Rate |
92 472 $ (Net income) ÷
3 124 000 $ |
2.96 % |
| DCR ratio |
92 472 $ (Net income) ÷
77 990 $ |
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. |
 |
