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 |
| 1299330 |
29 |
2 584 000 $ |
89 103 $ |
19 954 $ |
89 792 $ |
11.91 |
17.702 |
0.06 |
1.27 |
424 731 $ |
7 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
424 731 $ |
|
| Before capitalization |
31 035 $ |
7 % |
| After capitalization 31 035 $ + 52 022 $ (average mortgage paid) = |
83 057 $ |
20 % |
| After capitalization and appreciation (PV) |
165 370 $ |
39 % |
| Ratios |
| Price per unit |
= 2 584 000 $ ÷ 29 logements |
89 103 $ |
| Price per room |
= 2 584 000 $ ÷ 129,5 pièces |
19 954 $ |
| Price per room x 4 1/2 |
|
89 792 $ |
| GRM ratio |
2 584 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.91 |
| NRM ratio |
2 584 000 $ ÷
145 969 $ (Net income) |
17.702 |
| Cap. Rate |
145 969 $ (Net income) ÷
2 584 000 $ |
5.65 % |
| DCR ratio |
145 969 $ (Net income) ÷
114 933 $ |
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. |
 |
