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 |
| 2533985 |
27 |
4 750 000 $ |
175 926 $ |
37 549 $ |
168 972 $ |
18.13 |
27.755 |
0.04 |
1.15 |
1 987 661 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 987 661 $ |
|
| Before capitalization |
22 671 $ |
1 % |
| After capitalization 22 671 $ + 34 245 $ (average mortgage paid) = |
56 916 $ |
3 % |
| After capitalization and appreciation (PV) |
208 225 $ |
10 % |
| Ratios |
| Price per unit |
= 4 750 000 $ ÷ 27 logements |
175 926 $ |
| Price per room |
= 4 750 000 $ ÷ 126,5 pièces |
37 549 $ |
| Price per room x 4 1/2 |
|
168 972 $ |
| GRM ratio |
4 750 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.13 |
| NRM ratio |
4 750 000 $ ÷
171 141 $ (Net income) |
27.755 |
| Cap. Rate |
171 141 $ (Net income) ÷
4 750 000 $ |
3.60 % |
| DCR ratio |
171 141 $ (Net income) ÷
148 470 $ |
1.15 |
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. |
 |
