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 |
| 2612393 |
28 |
7 224 000 $ |
258 000 $ |
68 151 $ |
306 679 $ |
16.89 |
23.886 |
0.04 |
1.16 |
2 405 460 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 405 460 $ |
|
| Before capitalization |
41 609 $ |
2 % |
| After capitalization 41 609 $ + 55 483 $ (average mortgage paid) = |
97 093 $ |
4 % |
| After capitalization and appreciation (PV) |
327 212 $ |
14 % |
| Ratios |
| Price per unit |
= 7 224 000 $ ÷ 28 logements |
258 000 $ |
| Price per room |
= 7 224 000 $ ÷ 106,0 pièces |
68 151 $ |
| Price per room x 4 1/2 |
|
306 679 $ |
| GRM ratio |
7 224 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
7 224 000 $ ÷
302 439 $ (Net income) |
23.886 |
| Cap. Rate |
302 439 $ (Net income) ÷
7 224 000 $ |
4.19 % |
| DCR ratio |
302 439 $ (Net income) ÷
260 829 $ |
1.16 |
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. |
 |
