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 |
| 2585903 |
22 |
4 225 000 $ |
192 045 $ |
48 011 $ |
216 051 $ |
16.20 |
23.437 |
0.04 |
1.35 |
1 656 722 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 656 722 $ |
|
| Before capitalization |
46 248 $ |
3 % |
| After capitalization 46 248 $ + 33 392 $ (average mortgage paid) = |
79 640 $ |
5 % |
| After capitalization and appreciation (PV) |
214 227 $ |
13 % |
| Ratios |
| Price per unit |
= 4 225 000 $ ÷ 22 logements |
192 045 $ |
| Price per room |
= 4 225 000 $ ÷ 88,0 pièces |
48 011 $ |
| Price per room x 4 1/2 |
|
216 051 $ |
| GRM ratio |
4 225 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.20 |
| NRM ratio |
4 225 000 $ ÷
180 267 $ (Net income) |
23.437 |
| Cap. Rate |
180 267 $ (Net income) ÷
4 225 000 $ |
4.27 % |
| DCR ratio |
180 267 $ (Net income) ÷
134 020 $ |
1.35 |
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. |
 |
