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 |
| 2612373 |
25 |
5 211 000 $ |
208 440 $ |
56 335 $ |
253 508 $ |
16.79 |
23.814 |
0.04 |
1.11 |
1 548 473 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 548 473 $ |
|
| Before capitalization |
21 041 $ |
1 % |
| After capitalization 21 041 $ + 44 788 $ (average mortgage paid) = |
65 829 $ |
4 % |
| After capitalization and appreciation (PV) |
231 825 $ |
15 % |
| Ratios |
| Price per unit |
= 5 211 000 $ ÷ 25 logements |
208 440 $ |
| Price per room |
= 5 211 000 $ ÷ 92,5 pièces |
56 335 $ |
| Price per room x 4 1/2 |
|
253 508 $ |
| GRM ratio |
5 211 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.79 |
| NRM ratio |
5 211 000 $ ÷
218 822 $ (Net income) |
23.814 |
| Cap. Rate |
218 822 $ (Net income) ÷
5 211 000 $ |
4.20 % |
| DCR ratio |
218 822 $ (Net income) ÷
197 782 $ |
1.11 |
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. |
 |
