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 |
| 2601485 |
42 |
9 748 000 $ |
232 095 $ |
54 458 $ |
245 061 $ |
15.88 |
22.414 |
0.04 |
1.27 |
3 292 230 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
3 292 230 $ |
|
| Before capitalization |
92 287 $ |
3 % |
| After capitalization 92 287 $ + 78 030 $ (average mortgage paid) = |
170 317 $ |
5 % |
| After capitalization and appreciation (PV) |
480 837 $ |
15 % |
| Ratios |
| Price per unit |
= 9 748 000 $ ÷ 42 logements |
232 095 $ |
| Price per room |
= 9 748 000 $ ÷ 179,0 pièces |
54 458 $ |
| Price per room x 4 1/2 |
|
245 061 $ |
| GRM ratio |
9 748 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.88 |
| NRM ratio |
9 748 000 $ ÷
434 907 $ (Net income) |
22.414 |
| Cap. Rate |
434 907 $ (Net income) ÷
9 748 000 $ |
4.46 % |
| DCR ratio |
434 907 $ (Net income) ÷
342 619 $ |
1.27 |
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. |
 |
