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 |
| 1299393 |
49 |
4 318 000 $ |
88 122 $ |
19 320 $ |
86 940 $ |
11.91 |
18.003 |
0.06 |
1.24 |
709 623 $ |
6 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
709 623 $ |
|
| Before capitalization |
45 849 $ |
6 % |
| After capitalization 45 849 $ + 85 943 $ (average mortgage paid) = |
131 792 $ |
19 % |
| After capitalization and appreciation (PV) |
269 341 $ |
38 % |
| Ratios |
| Price per unit |
= 4 318 000 $ ÷ 49 logements |
88 122 $ |
| Price per room |
= 4 318 000 $ ÷ 223,5 pièces |
19 320 $ |
| Price per room x 4 1/2 |
|
86 940 $ |
| GRM ratio |
4 318 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.91 |
| NRM ratio |
4 318 000 $ ÷
239 849 $ (Net income) |
18.003 |
| Cap. Rate |
239 849 $ (Net income) ÷
4 318 000 $ |
5.55 % |
| DCR ratio |
239 849 $ (Net income) ÷
194 001 $ |
1.24 |
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. |
 |
