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 |
| 2554599 |
26 |
4 748 000 $ |
182 615 $ |
40 581 $ |
182 615 $ |
17.92 |
28.397 |
0.04 |
1.19 |
1 952 557 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 952 557 $ |
|
| Before capitalization |
26 278 $ |
1 % |
| After capitalization 26 278 $ + 37 957 $ (average mortgage paid) = |
64 235 $ |
3 % |
| After capitalization and appreciation (PV) |
215 482 $ |
11 % |
| Ratios |
| Price per unit |
= 4 748 000 $ ÷ 26 logements |
182 615 $ |
| Price per room |
= 4 748 000 $ ÷ 117,0 pièces |
40 581 $ |
| Price per room x 4 1/2 |
|
182 615 $ |
| GRM ratio |
4 748 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.92 |
| NRM ratio |
4 748 000 $ ÷
167 201 $ (Net income) |
28.397 |
| Cap. Rate |
167 201 $ (Net income) ÷
4 748 000 $ |
3.52 % |
| DCR ratio |
167 201 $ (Net income) ÷
140 923 $ |
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. |
 |
