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 |
| 2554683 |
14 |
2 129 000 $ |
152 071 $ |
34 339 $ |
154 524 $ |
16.25 |
26.422 |
0.04 |
1.14 |
734 633 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
734 633 $ |
|
| Before capitalization |
9 782 $ |
1 % |
| After capitalization 9 782 $ + 18 587 $ (average mortgage paid) = |
28 369 $ |
4 % |
| After capitalization and appreciation (PV) |
96 188 $ |
13 % |
| Ratios |
| Price per unit |
= 2 129 000 $ ÷ 14 logements |
152 071 $ |
| Price per room |
= 2 129 000 $ ÷ 62,0 pièces |
34 339 $ |
| Price per room x 4 1/2 |
|
154 524 $ |
| GRM ratio |
2 129 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.25 |
| NRM ratio |
2 129 000 $ ÷
80 577 $ (Net income) |
26.422 |
| Cap. Rate |
80 577 $ (Net income) ÷
2 129 000 $ |
3.78 % |
| DCR ratio |
80 577 $ (Net income) ÷
70 795 $ |
1.14 |
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. |
 |
