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 |
| 2571150 |
21 |
3 910 000 $ |
186 190 $ |
43 687 $ |
196 592 $ |
18.67 |
28.404 |
0.04 |
1.18 |
1 674 158 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 674 158 $ |
|
| Before capitalization |
21 172 $ |
1 % |
| After capitalization 21 172 $ + 29 024 $ (average mortgage paid) = |
50 196 $ |
3 % |
| After capitalization and appreciation (PV) |
174 749 $ |
10 % |
| Ratios |
| Price per unit |
= 3 910 000 $ ÷ 21 logements |
186 190 $ |
| Price per room |
= 3 910 000 $ ÷ 89,5 pièces |
43 687 $ |
| Price per room x 4 1/2 |
|
196 592 $ |
| GRM ratio |
3 910 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.67 |
| NRM ratio |
3 910 000 $ ÷
137 659 $ (Net income) |
28.404 |
| Cap. Rate |
137 659 $ (Net income) ÷
3 910 000 $ |
3.52 % |
| DCR ratio |
137 659 $ (Net income) ÷
116 486 $ |
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. |
 |
