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 |
| 2618299 |
42 |
10 434 000 $ |
248 429 $ |
64 012 $ |
288 055 $ |
17.81 |
25.649 |
0.04 |
1.16 |
3 829 672 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 829 672 $ |
|
| Before capitalization |
54 853 $ |
1 % |
| After capitalization 54 853 $ + 79 653 $ (average mortgage paid) = |
134 506 $ |
4 % |
| After capitalization and appreciation (PV) |
466 879 $ |
12 % |
| Ratios |
| Price per unit |
= 10 434 000 $ ÷ 42 logements |
248 429 $ |
| Price per room |
= 10 434 000 $ ÷ 163,0 pièces |
64 012 $ |
| Price per room x 4 1/2 |
|
288 055 $ |
| GRM ratio |
10 434 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.81 |
| NRM ratio |
10 434 000 $ ÷
406 806 $ (Net income) |
25.649 |
| Cap. Rate |
406 806 $ (Net income) ÷
10 434 000 $ |
3.90 % |
| DCR ratio |
406 806 $ (Net income) ÷
351 954 $ |
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. |
 |
