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 |
| 2542492 |
26 |
5 169 000 $ |
198 808 $ |
42 719 $ |
192 236 $ |
18.25 |
27.426 |
0.04 |
1.16 |
1 906 173 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 906 173 $ |
|
| Before capitalization |
25 831 $ |
1 % |
| After capitalization 25 831 $ + 44 923 $ (average mortgage paid) = |
70 754 $ |
4 % |
| After capitalization and appreciation (PV) |
235 410 $ |
12 % |
| Ratios |
| Price per unit |
= 5 169 000 $ ÷ 26 logements |
198 808 $ |
| Price per room |
= 5 169 000 $ ÷ 121,0 pièces |
42 719 $ |
| Price per room x 4 1/2 |
|
192 236 $ |
| GRM ratio |
5 169 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.25 |
| NRM ratio |
5 169 000 $ ÷
188 473 $ (Net income) |
27.426 |
| Cap. Rate |
188 473 $ (Net income) ÷
5 169 000 $ |
3.65 % |
| DCR ratio |
188 473 $ (Net income) ÷
162 642 $ |
1.16 |
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. |
 |
