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 |
| 2577401 |
43 |
6 929 000 $ |
161 140 $ |
42 904 $ |
193 068 $ |
17.19 |
28.063 |
0.04 |
1.17 |
2 883 987 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 883 987 $ |
|
| Before capitalization |
36 287 $ |
1 % |
| After capitalization 36 287 $ + 52 479 $ (average mortgage paid) = |
88 766 $ |
3 % |
| After capitalization and appreciation (PV) |
309 486 $ |
11 % |
| Ratios |
| Price per unit |
= 6 929 000 $ ÷ 43 logements |
161 140 $ |
| Price per room |
= 6 929 000 $ ÷ 161,5 pièces |
42 904 $ |
| Price per room x 4 1/2 |
|
193 068 $ |
| GRM ratio |
6 929 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.19 |
| NRM ratio |
6 929 000 $ ÷
246 911 $ (Net income) |
28.063 |
| Cap. Rate |
246 911 $ (Net income) ÷
6 929 000 $ |
3.56 % |
| DCR ratio |
246 911 $ (Net income) ÷
210 625 $ |
1.17 |
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. |
 |
