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 |
| 2554768 |
35 |
6 877 000 $ |
196 486 $ |
42 847 $ |
192 813 $ |
16.30 |
23.327 |
0.04 |
1.24 |
2 145 096 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
2 145 096 $ |
|
| Before capitalization |
57 291 $ |
3 % |
| After capitalization 57 291 $ + 64 254 $ (average mortgage paid) = |
121 545 $ |
6 % |
| After capitalization and appreciation (PV) |
340 611 $ |
16 % |
| Ratios |
| Price per unit |
= 6 877 000 $ ÷ 35 logements |
196 486 $ |
| Price per room |
= 6 877 000 $ ÷ 160,5 pièces |
42 847 $ |
| Price per room x 4 1/2 |
|
192 813 $ |
| GRM ratio |
6 877 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.30 |
| NRM ratio |
6 877 000 $ ÷
294 805 $ (Net income) |
23.327 |
| Cap. Rate |
294 805 $ (Net income) ÷
6 877 000 $ |
4.29 % |
| DCR ratio |
294 805 $ (Net income) ÷
237 514 $ |
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. |
 |
