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 |
| 2591360 |
37 |
8 843 000 $ |
239 000 $ |
58 953 $ |
265 290 $ |
17.24 |
24.705 |
0.04 |
1.27 |
3 512 261 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 512 261 $ |
|
| Before capitalization |
75 516 $ |
2 % |
| After capitalization 75 516 $ + 64 518 $ (average mortgage paid) = |
140 034 $ |
4 % |
| After capitalization and appreciation (PV) |
421 724 $ |
12 % |
| Ratios |
| Price per unit |
= 8 843 000 $ ÷ 37 logements |
239 000 $ |
| Price per room |
= 8 843 000 $ ÷ 150,0 pièces |
58 953 $ |
| Price per room x 4 1/2 |
|
265 290 $ |
| GRM ratio |
8 843 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.24 |
| NRM ratio |
8 843 000 $ ÷
357 941 $ (Net income) |
24.705 |
| Cap. Rate |
357 941 $ (Net income) ÷
8 843 000 $ |
4.05 % |
| DCR ratio |
357 941 $ (Net income) ÷
282 424 $ |
1.27 |
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. |
 |
