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 |
| 2577444 |
26 |
4 179 000 $ |
160 731 $ |
49 165 $ |
221 241 $ |
16.35 |
27.236 |
0.04 |
1.21 |
1 745 632 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 745 632 $ |
|
| Before capitalization |
26 765 $ |
2 % |
| After capitalization 26 765 $ + 31 562 $ (average mortgage paid) = |
58 326 $ |
3 % |
| After capitalization and appreciation (PV) |
191 447 $ |
11 % |
| Ratios |
| Price per unit |
= 4 179 000 $ ÷ 26 logements |
160 731 $ |
| Price per room |
= 4 179 000 $ ÷ 85,0 pièces |
49 165 $ |
| Price per room x 4 1/2 |
|
221 241 $ |
| GRM ratio |
4 179 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.35 |
| NRM ratio |
4 179 000 $ ÷
153 438 $ (Net income) |
27.236 |
| Cap. Rate |
153 438 $ (Net income) ÷
4 179 000 $ |
3.67 % |
| DCR ratio |
153 438 $ (Net income) ÷
126 673 $ |
1.21 |
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. |
 |
