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 |
| 2616413 |
17 |
3 411 000 $ |
200 647 $ |
63 167 $ |
284 250 $ |
17.01 |
24.513 |
0.04 |
1.04 |
940 931 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
940 931 $ |
|
| Before capitalization |
5 916 $ |
1 % |
| After capitalization 5 916 $ + 30 172 $ (average mortgage paid) = |
36 088 $ |
4 % |
| After capitalization and appreciation (PV) |
144 745 $ |
15 % |
| Ratios |
| Price per unit |
= 3 411 000 $ ÷ 17 logements |
200 647 $ |
| Price per room |
= 3 411 000 $ ÷ 54,0 pièces |
63 167 $ |
| Price per room x 4 1/2 |
|
284 250 $ |
| GRM ratio |
3 411 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.01 |
| NRM ratio |
3 411 000 $ ÷
139 153 $ (Net income) |
24.513 |
| Cap. Rate |
139 153 $ (Net income) ÷
3 411 000 $ |
4.08 % |
| DCR ratio |
139 153 $ (Net income) ÷
133 237 $ |
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. |
 |
