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 |
| 2542458 |
19 |
3 883 000 $ |
204 368 $ |
43 385 $ |
195 235 $ |
16.15 |
22.813 |
0.04 |
1.25 |
1 151 817 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 151 817 $ |
|
| Before capitalization |
34 310 $ |
3 % |
| After capitalization 34 310 $ + 37 536 $ (average mortgage paid) = |
71 846 $ |
6 % |
| After capitalization and appreciation (PV) |
195 538 $ |
17 % |
| Ratios |
| Price per unit |
= 3 883 000 $ ÷ 19 logements |
204 368 $ |
| Price per room |
= 3 883 000 $ ÷ 89,5 pièces |
43 385 $ |
| Price per room x 4 1/2 |
|
195 235 $ |
| GRM ratio |
3 883 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.15 |
| NRM ratio |
3 883 000 $ ÷
170 207 $ (Net income) |
22.813 |
| Cap. Rate |
170 207 $ (Net income) ÷
3 883 000 $ |
4.38 % |
| DCR ratio |
170 207 $ (Net income) ÷
135 897 $ |
1.25 |
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. |
 |
