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 |
| 2558048 |
24 |
4 199 000 $ |
174 958 $ |
39 243 $ |
176 593 $ |
17.56 |
27.422 |
0.04 |
1.24 |
1 707 765 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 707 765 $ |
|
| Before capitalization |
29 142 $ |
2 % |
| After capitalization 29 142 $ + 34 246 $ (average mortgage paid) = |
63 388 $ |
4 % |
| After capitalization and appreciation (PV) |
197 146 $ |
12 % |
| Ratios |
| Price per unit |
= 4 199 000 $ ÷ 24 logements |
174 958 $ |
| Price per room |
= 4 199 000 $ ÷ 107,0 pièces |
39 243 $ |
| Price per room x 4 1/2 |
|
176 593 $ |
| GRM ratio |
4 199 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.56 |
| NRM ratio |
4 199 000 $ ÷
153 128 $ (Net income) |
27.422 |
| Cap. Rate |
153 128 $ (Net income) ÷
4 199 000 $ |
3.65 % |
| DCR ratio |
153 128 $ (Net income) ÷
123 985 $ |
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. |
 |
