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 |
| 2554643 |
33 |
6 906 000 $ |
209 273 $ |
45 285 $ |
203 784 $ |
16.77 |
23.911 |
0.04 |
1.21 |
2 191 439 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 191 439 $ |
|
| Before capitalization |
50 615 $ |
2 % |
| After capitalization 50 615 $ + 63 477 $ (average mortgage paid) = |
114 092 $ |
5 % |
| After capitalization and appreciation (PV) |
334 081 $ |
15 % |
| Ratios |
| Price per unit |
= 6 906 000 $ ÷ 33 logements |
209 273 $ |
| Price per room |
= 6 906 000 $ ÷ 152,5 pièces |
45 285 $ |
| Price per room x 4 1/2 |
|
203 784 $ |
| GRM ratio |
6 906 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.77 |
| NRM ratio |
6 906 000 $ ÷
288 816 $ (Net income) |
23.911 |
| Cap. Rate |
288 816 $ (Net income) ÷
6 906 000 $ |
4.18 % |
| DCR ratio |
288 816 $ (Net income) ÷
238 200 $ |
1.21 |
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. |
 |
