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 |
| 2586081 |
33 |
6 590 000 $ |
199 697 $ |
47 240 $ |
212 581 $ |
16.55 |
24.100 |
0.04 |
1.34 |
2 663 663 $ |
3 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 663 663 $ |
|
| Before capitalization |
68 718 $ |
3 % |
| After capitalization 68 718 $ + 51 010 $ (average mortgage paid) = |
119 728 $ |
4 % |
| After capitalization and appreciation (PV) |
329 652 $ |
12 % |
| Ratios |
| Price per unit |
= 6 590 000 $ ÷ 33 logements |
199 697 $ |
| Price per room |
= 6 590 000 $ ÷ 139,5 pièces |
47 240 $ |
| Price per room x 4 1/2 |
|
212 581 $ |
| GRM ratio |
6 590 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.55 |
| NRM ratio |
6 590 000 $ ÷
273 445 $ (Net income) |
24.100 |
| Cap. Rate |
273 445 $ (Net income) ÷
6 590 000 $ |
4.15 % |
| DCR ratio |
273 445 $ (Net income) ÷
204 726 $ |
1.34 |
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. |
 |
