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 |
| 2605804 |
32 |
7 981 000 $ |
249 406 $ |
60 462 $ |
272 080 $ |
15.87 |
21.991 |
0.05 |
1.23 |
2 547 523 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 547 523 $ |
|
| Before capitalization |
68 892 $ |
3 % |
| After capitalization 68 892 $ + 63 001 $ (average mortgage paid) = |
131 893 $ |
5 % |
| After capitalization and appreciation (PV) |
386 125 $ |
15 % |
| Ratios |
| Price per unit |
= 7 981 000 $ ÷ 32 logements |
249 406 $ |
| Price per room |
= 7 981 000 $ ÷ 132,0 pièces |
60 462 $ |
| Price per room x 4 1/2 |
|
272 080 $ |
| GRM ratio |
7 981 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.87 |
| NRM ratio |
7 981 000 $ ÷
362 920 $ (Net income) |
21.991 |
| Cap. Rate |
362 920 $ (Net income) ÷
7 981 000 $ |
4.55 % |
| DCR ratio |
362 920 $ (Net income) ÷
294 029 $ |
1.23 |
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. |
 |
