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 |
| 1299278 |
42 |
3 938 000 $ |
93 762 $ |
21 172 $ |
95 274 $ |
12.29 |
17.881 |
0.06 |
1.25 |
649 240 $ |
7 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
649 240 $ |
|
| Before capitalization |
43 576 $ |
7 % |
| After capitalization 43 576 $ + 78 501 $ (average mortgage paid) = |
122 076 $ |
19 % |
| After capitalization and appreciation (PV) |
247 520 $ |
38 % |
| Ratios |
| Price per unit |
= 3 938 000 $ ÷ 42 logements |
93 762 $ |
| Price per room |
= 3 938 000 $ ÷ 186,0 pièces |
21 172 $ |
| Price per room x 4 1/2 |
|
95 274 $ |
| GRM ratio |
3 938 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.29 |
| NRM ratio |
3 938 000 $ ÷
220 229 $ (Net income) |
17.881 |
| Cap. Rate |
220 229 $ (Net income) ÷
3 938 000 $ |
5.59 % |
| DCR ratio |
220 229 $ (Net income) ÷
176 654 $ |
1.25 |
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. |
 |
