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 |
| 2577387 |
38 |
6 369 000 $ |
167 605 $ |
44 852 $ |
201 835 $ |
16.87 |
27.421 |
0.04 |
1.20 |
2 640 907 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 640 907 $ |
|
| Before capitalization |
38 380 $ |
1 % |
| After capitalization 38 380 $ + 48 309 $ (average mortgage paid) = |
86 689 $ |
3 % |
| After capitalization and appreciation (PV) |
289 573 $ |
11 % |
| Ratios |
| Price per unit |
= 6 369 000 $ ÷ 38 logements |
167 605 $ |
| Price per room |
= 6 369 000 $ ÷ 142,0 pièces |
44 852 $ |
| Price per room x 4 1/2 |
|
201 835 $ |
| GRM ratio |
6 369 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.87 |
| NRM ratio |
6 369 000 $ ÷
232 268 $ (Net income) |
27.421 |
| Cap. Rate |
232 268 $ (Net income) ÷
6 369 000 $ |
3.65 % |
| DCR ratio |
232 268 $ (Net income) ÷
193 888 $ |
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. |
 |
