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 |
| 2591323 |
25 |
6 363 000 $ |
254 520 $ |
61 777 $ |
277 995 $ |
16.55 |
23.302 |
0.04 |
1.28 |
2 344 405 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 344 405 $ |
|
| Before capitalization |
59 471 $ |
3 % |
| After capitalization 59 471 $ + 47 368 $ (average mortgage paid) = |
106 839 $ |
5 % |
| After capitalization and appreciation (PV) |
309 532 $ |
13 % |
| Ratios |
| Price per unit |
= 6 363 000 $ ÷ 25 logements |
254 520 $ |
| Price per room |
= 6 363 000 $ ÷ 103,0 pièces |
61 777 $ |
| Price per room x 4 1/2 |
|
277 995 $ |
| GRM ratio |
6 363 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.55 |
| NRM ratio |
6 363 000 $ ÷
273 065 $ (Net income) |
23.302 |
| Cap. Rate |
273 065 $ (Net income) ÷
6 363 000 $ |
4.29 % |
| DCR ratio |
273 065 $ (Net income) ÷
213 594 $ |
1.28 |
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. |
 |
