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 |
| 2554778 |
40 |
7 756 000 $ |
193 900 $ |
41 037 $ |
184 667 $ |
16.50 |
24.519 |
0.04 |
1.23 |
2 628 758 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 628 758 $ |
|
| Before capitalization |
59 687 $ |
2 % |
| After capitalization 59 687 $ + 69 917 $ (average mortgage paid) = |
129 604 $ |
5 % |
| After capitalization and appreciation (PV) |
376 669 $ |
14 % |
| Ratios |
| Price per unit |
= 7 756 000 $ ÷ 40 logements |
193 900 $ |
| Price per room |
= 7 756 000 $ ÷ 189,0 pièces |
41 037 $ |
| Price per room x 4 1/2 |
|
184 667 $ |
| GRM ratio |
7 756 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.50 |
| NRM ratio |
7 756 000 $ ÷
316 321 $ (Net income) |
24.519 |
| Cap. Rate |
316 321 $ (Net income) ÷
7 756 000 $ |
4.08 % |
| DCR ratio |
316 321 $ (Net income) ÷
256 636 $ |
1.23 |
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. |
 |
