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 |
| 2577307 |
13 |
1 849 000 $ |
142 231 $ |
32 726 $ |
147 265 $ |
13.31 |
20.797 |
0.05 |
1.28 |
507 207 $ |
4 % |
7 % |
19 % |
| Yields of the investment |
| Cashdown |
507 207 $ |
|
| Before capitalization |
19 434 $ |
4 % |
| After capitalization 19 434 $ + 17 310 $ (average mortgage paid) = |
36 744 $ |
7 % |
| After capitalization and appreciation (PV) |
95 643 $ |
19 % |
| Ratios |
| Price per unit |
= 1 849 000 $ ÷ 13 logements |
142 231 $ |
| Price per room |
= 1 849 000 $ ÷ 56,5 pièces |
32 726 $ |
| Price per room x 4 1/2 |
|
147 265 $ |
| GRM ratio |
1 849 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.31 |
| NRM ratio |
1 849 000 $ ÷
88 908 $ (Net income) |
20.797 |
| Cap. Rate |
88 908 $ (Net income) ÷
1 849 000 $ |
4.81 % |
| DCR ratio |
88 908 $ (Net income) ÷
69 474 $ |
1.28 |
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. |
 |
