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 |
| 2521338 |
14 |
3 529 000 $ |
252 071 $ |
49 704 $ |
223 669 $ |
15.09 |
20.321 |
0.05 |
1.18 |
780 385 $ |
3 % |
8 % |
22 % |
| Yields of the investment |
| Cashdown |
780 385 $ |
|
| Before capitalization |
26 638 $ |
3 % |
| After capitalization 26 638 $ + 33 912 $ (average mortgage paid) = |
60 550 $ |
8 % |
| After capitalization and appreciation (PV) |
172 965 $ |
22 % |
| Ratios |
| Price per unit |
= 3 529 000 $ ÷ 14 logements |
252 071 $ |
| Price per room |
= 3 529 000 $ ÷ 71,0 pièces |
49 704 $ |
| Price per room x 4 1/2 |
|
223 669 $ |
| GRM ratio |
3 529 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.09 |
| NRM ratio |
3 529 000 $ ÷
173 663 $ (Net income) |
20.321 |
| Cap. Rate |
173 663 $ (Net income) ÷
3 529 000 $ |
4.92 % |
| DCR ratio |
173 663 $ (Net income) ÷
147 025 $ |
1.18 |
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. |
 |
