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 |
| 2554612 |
27 |
5 827 000 $ |
215 815 $ |
46 430 $ |
208 936 $ |
16.58 |
23.167 |
0.04 |
1.24 |
1 800 951 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 800 951 $ |
|
| Before capitalization |
49 062 $ |
3 % |
| After capitalization 49 062 $ + 54 572 $ (average mortgage paid) = |
103 634 $ |
6 % |
| After capitalization and appreciation (PV) |
289 253 $ |
16 % |
| Ratios |
| Price per unit |
= 5 827 000 $ ÷ 27 logements |
215 815 $ |
| Price per room |
= 5 827 000 $ ÷ 125,5 pièces |
46 430 $ |
| Price per room x 4 1/2 |
|
208 936 $ |
| GRM ratio |
5 827 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.58 |
| NRM ratio |
5 827 000 $ ÷
251 522 $ (Net income) |
23.167 |
| Cap. Rate |
251 522 $ (Net income) ÷
5 827 000 $ |
4.32 % |
| DCR ratio |
251 522 $ (Net income) ÷
202 460 $ |
1.24 |
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. |
 |
