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 |
| 2594651 |
48 |
11 413 000 $ |
237 771 $ |
58 982 $ |
265 419 $ |
18.23 |
26.259 |
0.04 |
1.22 |
4 680 418 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 680 418 $ |
|
| Before capitalization |
78 720 $ |
2 % |
| After capitalization 78 720 $ + 82 826 $ (average mortgage paid) = |
161 547 $ |
3 % |
| After capitalization and appreciation (PV) |
525 105 $ |
11 % |
| Ratios |
| Price per unit |
= 11 413 000 $ ÷ 48 logements |
237 771 $ |
| Price per room |
= 11 413 000 $ ÷ 193,5 pièces |
58 982 $ |
| Price per room x 4 1/2 |
|
265 419 $ |
| GRM ratio |
11 413 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.23 |
| NRM ratio |
11 413 000 $ ÷
434 627 $ (Net income) |
26.259 |
| Cap. Rate |
434 627 $ (Net income) ÷
11 413 000 $ |
3.81 % |
| DCR ratio |
434 627 $ (Net income) ÷
355 908 $ |
1.22 |
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. |
 |
