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 |
| 2591320 |
24 |
5 015 000 $ |
208 958 $ |
47 762 $ |
214 929 $ |
16.59 |
23.574 |
0.04 |
1.23 |
1 704 519 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 704 519 $ |
|
| Before capitalization |
40 261 $ |
2 % |
| After capitalization 40 261 $ + 42 973 $ (average mortgage paid) = |
83 234 $ |
5 % |
| After capitalization and appreciation (PV) |
242 986 $ |
14 % |
| Ratios |
| Price per unit |
= 5 015 000 $ ÷ 24 logements |
208 958 $ |
| Price per room |
= 5 015 000 $ ÷ 105,0 pièces |
47 762 $ |
| Price per room x 4 1/2 |
|
214 929 $ |
| GRM ratio |
5 015 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.59 |
| NRM ratio |
5 015 000 $ ÷
212 733 $ (Net income) |
23.574 |
| Cap. Rate |
212 733 $ (Net income) ÷
5 015 000 $ |
4.24 % |
| DCR ratio |
212 733 $ (Net income) ÷
172 473 $ |
1.23 |
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. |
 |
