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 |
| 2602474 |
13 |
2 510 000 $ |
193 077 $ |
43 652 $ |
196 435 $ |
12.87 |
17.808 |
0.06 |
1.43 |
683 420 $ |
6 % |
9 % |
21 % |
| Yields of the investment |
| Cashdown |
683 420 $ |
|
| Before capitalization |
42 435 $ |
6 % |
| After capitalization 42 435 $ + 22 309 $ (average mortgage paid) = |
64 744 $ |
9 % |
| After capitalization and appreciation (PV) |
144 699 $ |
21 % |
| Ratios |
| Price per unit |
= 2 510 000 $ ÷ 13 logements |
193 077 $ |
| Price per room |
= 2 510 000 $ ÷ 57,5 pièces |
43 652 $ |
| Price per room x 4 1/2 |
|
196 435 $ |
| GRM ratio |
2 510 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.87 |
| NRM ratio |
2 510 000 $ ÷
140 949 $ (Net income) |
17.808 |
| Cap. Rate |
140 949 $ (Net income) ÷
2 510 000 $ |
5.62 % |
| DCR ratio |
140 949 $ (Net income) ÷
98 515 $ |
1.43 |
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. |
 |
