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 |
| 2554567 |
16 |
3 095 000 $ |
193 438 $ |
43 592 $ |
196 162 $ |
17.52 |
25.785 |
0.04 |
1.23 |
1 186 156 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 186 156 $ |
|
| Before capitalization |
22 778 $ |
2 % |
| After capitalization 22 778 $ + 25 513 $ (average mortgage paid) = |
48 291 $ |
4 % |
| After capitalization and appreciation (PV) |
146 882 $ |
12 % |
| Ratios |
| Price per unit |
= 3 095 000 $ ÷ 16 logements |
193 438 $ |
| Price per room |
= 3 095 000 $ ÷ 71,0 pièces |
43 592 $ |
| Price per room x 4 1/2 |
|
196 162 $ |
| GRM ratio |
3 095 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.52 |
| NRM ratio |
3 095 000 $ ÷
120 030 $ (Net income) |
25.785 |
| Cap. Rate |
120 030 $ (Net income) ÷
3 095 000 $ |
3.88 % |
| DCR ratio |
120 030 $ (Net income) ÷
97 252 $ |
1.23 |
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. |
 |
