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 |
| 1299388 |
32 |
3 222 000 $ |
100 688 $ |
22 690 $ |
102 106 $ |
13.20 |
19.096 |
0.05 |
1.15 |
534 536 $ |
4 % |
16 % |
35 % |
| Yields of the investment |
| Cashdown |
534 536 $ |
|
| Before capitalization |
21 853 $ |
4 % |
| After capitalization 21 853 $ + 63 013 $ (average mortgage paid) = |
84 866 $ |
16 % |
| After capitalization and appreciation (PV) |
187 502 $ |
35 % |
| Ratios |
| Price per unit |
= 3 222 000 $ ÷ 32 logements |
100 688 $ |
| Price per room |
= 3 222 000 $ ÷ 142,0 pièces |
22 690 $ |
| Price per room x 4 1/2 |
|
102 106 $ |
| GRM ratio |
3 222 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.20 |
| NRM ratio |
3 222 000 $ ÷
168 730 $ (Net income) |
19.096 |
| Cap. Rate |
168 730 $ (Net income) ÷
3 222 000 $ |
5.24 % |
| DCR ratio |
168 730 $ (Net income) ÷
146 876 $ |
1.15 |
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. |
 |
