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 |
| 2554741 |
31 |
5 152 000 $ |
166 194 $ |
38 592 $ |
173 663 $ |
17.71 |
29.006 |
0.03 |
1.16 |
2 108 823 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 108 823 $ |
|
| Before capitalization |
24 466 $ |
1 % |
| After capitalization 24 466 $ + 41 334 $ (average mortgage paid) = |
65 800 $ |
3 % |
| After capitalization and appreciation (PV) |
229 917 $ |
11 % |
| Ratios |
| Price per unit |
= 5 152 000 $ ÷ 31 logements |
166 194 $ |
| Price per room |
= 5 152 000 $ ÷ 133,5 pièces |
38 592 $ |
| Price per room x 4 1/2 |
|
173 663 $ |
| GRM ratio |
5 152 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.71 |
| NRM ratio |
5 152 000 $ ÷
177 616 $ (Net income) |
29.006 |
| Cap. Rate |
177 616 $ (Net income) ÷
5 152 000 $ |
3.45 % |
| DCR ratio |
177 616 $ (Net income) ÷
153 150 $ |
1.16 |
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. |
 |
