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 |
| 2584966 |
48 |
8 369 000 $ |
174 354 $ |
45 732 $ |
205 795 $ |
16.18 |
25.175 |
0.04 |
1.26 |
3 313 351 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 313 351 $ |
|
| Before capitalization |
69 489 $ |
2 % |
| After capitalization 69 489 $ + 65 515 $ (average mortgage paid) = |
135 004 $ |
4 % |
| After capitalization and appreciation (PV) |
401 598 $ |
12 % |
| Ratios |
| Price per unit |
= 8 369 000 $ ÷ 48 logements |
174 354 $ |
| Price per room |
= 8 369 000 $ ÷ 183,0 pièces |
45 732 $ |
| Price per room x 4 1/2 |
|
205 795 $ |
| GRM ratio |
8 369 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.18 |
| NRM ratio |
8 369 000 $ ÷
332 432 $ (Net income) |
25.175 |
| Cap. Rate |
332 432 $ (Net income) ÷
8 369 000 $ |
3.97 % |
| DCR ratio |
332 432 $ (Net income) ÷
262 942 $ |
1.26 |
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. |
 |
