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 |
| 2586110 |
50 |
9 104 000 $ |
182 080 $ |
48 169 $ |
216 762 $ |
17.72 |
28.064 |
0.04 |
1.21 |
3 952 747 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 952 747 $ |
|
| Before capitalization |
55 805 $ |
1 % |
| After capitalization 55 805 $ + 66 924 $ (average mortgage paid) = |
122 729 $ |
3 % |
| After capitalization and appreciation (PV) |
412 734 $ |
10 % |
| Ratios |
| Price per unit |
= 9 104 000 $ ÷ 50 logements |
182 080 $ |
| Price per room |
= 9 104 000 $ ÷ 189,0 pièces |
48 169 $ |
| Price per room x 4 1/2 |
|
216 762 $ |
| GRM ratio |
9 104 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.72 |
| NRM ratio |
9 104 000 $ ÷
324 403 $ (Net income) |
28.064 |
| Cap. Rate |
324 403 $ (Net income) ÷
9 104 000 $ |
3.56 % |
| DCR ratio |
324 403 $ (Net income) ÷
268 599 $ |
1.21 |
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. |
 |
