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 |
| 1299326 |
27 |
2 484 000 $ |
92 000 $ |
19 793 $ |
89 068 $ |
12.34 |
18.213 |
0.05 |
1.20 |
409 044 $ |
6 % |
18 % |
37 % |
| Yields of the investment |
| Cashdown |
409 044 $ |
|
| Before capitalization |
23 134 $ |
6 % |
| After capitalization 23 134 $ + 48 587 $ (average mortgage paid) = |
71 722 $ |
18 % |
| After capitalization and appreciation (PV) |
150 849 $ |
37 % |
| Ratios |
| Price per unit |
= 2 484 000 $ ÷ 27 logements |
92 000 $ |
| Price per room |
= 2 484 000 $ ÷ 125,5 pièces |
19 793 $ |
| Price per room x 4 1/2 |
|
89 068 $ |
| GRM ratio |
2 484 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.34 |
| NRM ratio |
2 484 000 $ ÷
136 387 $ (Net income) |
18.213 |
| Cap. Rate |
136 387 $ (Net income) ÷
2 484 000 $ |
5.49 % |
| DCR ratio |
136 387 $ (Net income) ÷
113 253 $ |
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. |
 |
