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 |
| 2583156 |
34 |
6 554 000 $ |
192 765 $ |
44 284 $ |
199 277 $ |
17.05 |
24.915 |
0.04 |
1.22 |
2 414 291 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 414 291 $ |
|
| Before capitalization |
47 542 $ |
2 % |
| After capitalization 47 542 $ + 53 698 $ (average mortgage paid) = |
101 240 $ |
4 % |
| After capitalization and appreciation (PV) |
310 017 $ |
13 % |
| Ratios |
| Price per unit |
= 6 554 000 $ ÷ 34 logements |
192 765 $ |
| Price per room |
= 6 554 000 $ ÷ 148,0 pièces |
44 284 $ |
| Price per room x 4 1/2 |
|
199 277 $ |
| GRM ratio |
6 554 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.05 |
| NRM ratio |
6 554 000 $ ÷
263 060 $ (Net income) |
24.915 |
| Cap. Rate |
263 060 $ (Net income) ÷
6 554 000 $ |
4.01 % |
| DCR ratio |
263 060 $ (Net income) ÷
215 519 $ |
1.22 |
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. |
 |
