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 |
| 2558000 |
44 |
8 493 000 $ |
193 023 $ |
43 112 $ |
194 003 $ |
18.27 |
28.192 |
0.04 |
1.23 |
3 641 228 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 641 228 $ |
|
| Before capitalization |
57 272 $ |
2 % |
| After capitalization 57 272 $ + 66 042 $ (average mortgage paid) = |
123 314 $ |
3 % |
| After capitalization and appreciation (PV) |
393 857 $ |
11 % |
| Ratios |
| Price per unit |
= 8 493 000 $ ÷ 44 logements |
193 023 $ |
| Price per room |
= 8 493 000 $ ÷ 197,0 pièces |
43 112 $ |
| Price per room x 4 1/2 |
|
194 003 $ |
| GRM ratio |
8 493 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.27 |
| NRM ratio |
8 493 000 $ ÷
301 260 $ (Net income) |
28.192 |
| Cap. Rate |
301 260 $ (Net income) ÷
8 493 000 $ |
3.55 % |
| DCR ratio |
301 260 $ (Net income) ÷
243 989 $ |
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. |
 |
