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 |
| 2617160 |
30 |
6 113 000 $ |
203 767 $ |
50 942 $ |
229 238 $ |
16.61 |
24.228 |
0.04 |
1.20 |
2 161 089 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 161 089 $ |
|
| Before capitalization |
42 841 $ |
2 % |
| After capitalization 42 841 $ + 49 994 $ (average mortgage paid) = |
92 834 $ |
4 % |
| After capitalization and appreciation (PV) |
287 563 $ |
13 % |
| Ratios |
| Price per unit |
= 6 113 000 $ ÷ 30 logements |
203 767 $ |
| Price per room |
= 6 113 000 $ ÷ 120,0 pièces |
50 942 $ |
| Price per room x 4 1/2 |
|
229 238 $ |
| GRM ratio |
6 113 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.61 |
| NRM ratio |
6 113 000 $ ÷
252 310 $ (Net income) |
24.228 |
| Cap. Rate |
252 310 $ (Net income) ÷
6 113 000 $ |
4.13 % |
| DCR ratio |
252 310 $ (Net income) ÷
209 469 $ |
1.20 |
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. |
 |
