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 |
| 2584917 |
13 |
2 435 000 $ |
187 308 $ |
43 097 $ |
193 938 $ |
13.75 |
19.831 |
0.05 |
1.49 |
842 417 $ |
5 % |
7 % |
16 % |
| Yields of the investment |
| Cashdown |
842 417 $ |
|
| Before capitalization |
40 228 $ |
5 % |
| After capitalization 40 228 $ + 20 571 $ (average mortgage paid) = |
60 799 $ |
7 % |
| After capitalization and appreciation (PV) |
138 365 $ |
16 % |
| Ratios |
| Price per unit |
= 2 435 000 $ ÷ 13 logements |
187 308 $ |
| Price per room |
= 2 435 000 $ ÷ 56,5 pièces |
43 097 $ |
| Price per room x 4 1/2 |
|
193 938 $ |
| GRM ratio |
2 435 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.75 |
| NRM ratio |
2 435 000 $ ÷
122 788 $ (Net income) |
19.831 |
| Cap. Rate |
122 788 $ (Net income) ÷
2 435 000 $ |
5.04 % |
| DCR ratio |
122 788 $ (Net income) ÷
82 560 $ |
1.49 |
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. |
 |
