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 |
| 2608930 |
47 |
10 088 000 $ |
214 638 $ |
52 134 $ |
234 605 $ |
17.48 |
24.932 |
0.04 |
1.18 |
3 632 862 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 632 862 $ |
|
| Before capitalization |
61 959 $ |
2 % |
| After capitalization 61 959 $ + 81 740 $ (average mortgage paid) = |
143 699 $ |
4 % |
| After capitalization and appreciation (PV) |
465 050 $ |
13 % |
| Ratios |
| Price per unit |
= 10 088 000 $ ÷ 47 logements |
214 638 $ |
| Price per room |
= 10 088 000 $ ÷ 193,5 pièces |
52 134 $ |
| Price per room x 4 1/2 |
|
234 605 $ |
| GRM ratio |
10 088 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.48 |
| NRM ratio |
10 088 000 $ ÷
404 617 $ (Net income) |
24.932 |
| Cap. Rate |
404 617 $ (Net income) ÷
10 088 000 $ |
4.01 % |
| DCR ratio |
404 617 $ (Net income) ÷
342 657 $ |
1.18 |
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. |
 |
