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 |
| 2583131 |
29 |
5 755 000 $ |
198 448 $ |
45 494 $ |
204 723 $ |
18.21 |
26.468 |
0.04 |
1.20 |
2 279 917 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 279 917 $ |
|
| Before capitalization |
36 277 $ |
2 % |
| After capitalization 36 277 $ + 45 137 $ (average mortgage paid) = |
81 414 $ |
4 % |
| After capitalization and appreciation (PV) |
264 739 $ |
12 % |
| Ratios |
| Price per unit |
= 5 755 000 $ ÷ 29 logements |
198 448 $ |
| Price per room |
= 5 755 000 $ ÷ 126,5 pièces |
45 494 $ |
| Price per room x 4 1/2 |
|
204 723 $ |
| GRM ratio |
5 755 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.21 |
| NRM ratio |
5 755 000 $ ÷
217 435 $ (Net income) |
26.468 |
| Cap. Rate |
217 435 $ (Net income) ÷
5 755 000 $ |
3.78 % |
| DCR ratio |
217 435 $ (Net income) ÷
181 158 $ |
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. |
 |
