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 |
| 2612363 |
23 |
5 046 000 $ |
219 391 $ |
62 683 $ |
282 075 $ |
18.91 |
27.578 |
0.04 |
1.04 |
1 778 302 $ |
0 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 778 302 $ |
|
| Before capitalization |
7 749 $ |
0 % |
| After capitalization 7 749 $ + 40 633 $ (average mortgage paid) = |
48 382 $ |
3 % |
| After capitalization and appreciation (PV) |
209 121 $ |
12 % |
| Ratios |
| Price per unit |
= 5 046 000 $ ÷ 23 logements |
219 391 $ |
| Price per room |
= 5 046 000 $ ÷ 80,5 pièces |
62 683 $ |
| Price per room x 4 1/2 |
|
282 075 $ |
| GRM ratio |
5 046 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.91 |
| NRM ratio |
5 046 000 $ ÷
182 972 $ (Net income) |
27.578 |
| Cap. Rate |
182 972 $ (Net income) ÷
5 046 000 $ |
3.63 % |
| DCR ratio |
182 972 $ (Net income) ÷
175 223 $ |
1.04 |
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. |
 |
