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 |
| 2612421 |
43 |
10 514 000 $ |
244 512 $ |
65 508 $ |
294 785 $ |
18.57 |
26.876 |
0.04 |
1.13 |
4 076 383 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 076 383 $ |
|
| Before capitalization |
46 234 $ |
1 % |
| After capitalization 46 234 $ + 77 077 $ (average mortgage paid) = |
123 311 $ |
3 % |
| After capitalization and appreciation (PV) |
458 234 $ |
11 % |
| Ratios |
| Price per unit |
= 10 514 000 $ ÷ 43 logements |
244 512 $ |
| Price per room |
= 10 514 000 $ ÷ 160,5 pièces |
65 508 $ |
| Price per room x 4 1/2 |
|
294 785 $ |
| GRM ratio |
10 514 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.57 |
| NRM ratio |
10 514 000 $ ÷
391 207 $ (Net income) |
26.876 |
| Cap. Rate |
391 207 $ (Net income) ÷
10 514 000 $ |
3.72 % |
| DCR ratio |
391 207 $ (Net income) ÷
344 973 $ |
1.13 |
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. |
 |
