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 |
| 2585968 |
42 |
7 429 000 $ |
176 881 $ |
48 556 $ |
218 500 $ |
17.63 |
28.588 |
0.03 |
1.20 |
3 279 560 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 279 560 $ |
|
| Before capitalization |
43 596 $ |
1 % |
| After capitalization 43 596 $ + 53 885 $ (average mortgage paid) = |
97 482 $ |
3 % |
| After capitalization and appreciation (PV) |
334 131 $ |
10 % |
| Ratios |
| Price per unit |
= 7 429 000 $ ÷ 42 logements |
176 881 $ |
| Price per room |
= 7 429 000 $ ÷ 153,0 pièces |
48 556 $ |
| Price per room x 4 1/2 |
|
218 500 $ |
| GRM ratio |
7 429 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.63 |
| NRM ratio |
7 429 000 $ ÷
259 866 $ (Net income) |
28.588 |
| Cap. Rate |
259 866 $ (Net income) ÷
7 429 000 $ |
3.50 % |
| DCR ratio |
259 866 $ (Net income) ÷
216 268 $ |
1.20 |
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. |
 |
