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 |
| 2569896 |
48 |
7 701 000 $ |
160 438 $ |
39 291 $ |
176 809 $ |
15.75 |
24.379 |
0.04 |
1.23 |
2 680 894 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 680 894 $ |
|
| Before capitalization |
59 845 $ |
2 % |
| After capitalization 59 845 $ + 66 201 $ (average mortgage paid) = |
126 046 $ |
5 % |
| After capitalization and appreciation (PV) |
371 360 $ |
14 % |
| Ratios |
| Price per unit |
= 7 701 000 $ ÷ 48 logements |
160 438 $ |
| Price per room |
= 7 701 000 $ ÷ 196,0 pièces |
39 291 $ |
| Price per room x 4 1/2 |
|
176 809 $ |
| GRM ratio |
7 701 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.75 |
| NRM ratio |
7 701 000 $ ÷
315 888 $ (Net income) |
24.379 |
| Cap. Rate |
315 888 $ (Net income) ÷
7 701 000 $ |
4.10 % |
| DCR ratio |
315 888 $ (Net income) ÷
256 043 $ |
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. |
 |
