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 |
| 2591367 |
31 |
7 213 000 $ |
232 677 $ |
59 123 $ |
266 053 $ |
16.25 |
23.036 |
0.04 |
1.34 |
2 806 744 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 806 744 $ |
|
| Before capitalization |
79 184 $ |
3 % |
| After capitalization 79 184 $ + 52 435 $ (average mortgage paid) = |
131 619 $ |
5 % |
| After capitalization and appreciation (PV) |
361 388 $ |
13 % |
| Ratios |
| Price per unit |
= 7 213 000 $ ÷ 31 logements |
232 677 $ |
| Price per room |
= 7 213 000 $ ÷ 122,0 pièces |
59 123 $ |
| Price per room x 4 1/2 |
|
266 053 $ |
| GRM ratio |
7 213 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.25 |
| NRM ratio |
7 213 000 $ ÷
313 115 $ (Net income) |
23.036 |
| Cap. Rate |
313 115 $ (Net income) ÷
7 213 000 $ |
4.34 % |
| DCR ratio |
313 115 $ (Net income) ÷
233 932 $ |
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. |
 |
