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 |
| 2577336 |
19 |
2 928 000 $ |
154 105 $ |
35 066 $ |
157 796 $ |
14.68 |
23.201 |
0.04 |
1.20 |
897 695 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
897 695 $ |
|
| Before capitalization |
20 986 $ |
2 % |
| After capitalization 20 986 $ + 26 215 $ (average mortgage paid) = |
47 202 $ |
5 % |
| After capitalization and appreciation (PV) |
140 472 $ |
16 % |
| Ratios |
| Price per unit |
= 2 928 000 $ ÷ 19 logements |
154 105 $ |
| Price per room |
= 2 928 000 $ ÷ 83,5 pièces |
35 066 $ |
| Price per room x 4 1/2 |
|
157 796 $ |
| GRM ratio |
2 928 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.68 |
| NRM ratio |
2 928 000 $ ÷
126 201 $ (Net income) |
23.201 |
| Cap. Rate |
126 201 $ (Net income) ÷
2 928 000 $ |
4.31 % |
| DCR ratio |
126 201 $ (Net income) ÷
105 215 $ |
1.20 |
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. |
 |
