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 |
| 2577497 |
35 |
5 493 000 $ |
156 943 $ |
42 747 $ |
192 362 $ |
15.52 |
25.385 |
0.04 |
1.21 |
2 059 742 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 059 742 $ |
|
| Before capitalization |
38 012 $ |
2 % |
| After capitalization 38 012 $ + 44 443 $ (average mortgage paid) = |
82 455 $ |
4 % |
| After capitalization and appreciation (PV) |
257 433 $ |
12 % |
| Ratios |
| Price per unit |
= 5 493 000 $ ÷ 35 logements |
156 943 $ |
| Price per room |
= 5 493 000 $ ÷ 128,5 pièces |
42 747 $ |
| Price per room x 4 1/2 |
|
192 362 $ |
| GRM ratio |
5 493 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.52 |
| NRM ratio |
5 493 000 $ ÷
216 385 $ (Net income) |
25.385 |
| Cap. Rate |
216 385 $ (Net income) ÷
5 493 000 $ |
3.94 % |
| DCR ratio |
216 385 $ (Net income) ÷
178 374 $ |
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. |
 |
