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 |
| 1299407 |
53 |
4 333 000 $ |
81 755 $ |
18 880 $ |
84 961 $ |
11.70 |
17.897 |
0.06 |
1.24 |
711 467 $ |
7 % |
19 % |
38 % |
| Yields of the investment |
| Cashdown |
711 467 $ |
|
| Before capitalization |
47 394 $ |
7 % |
| After capitalization 47 394 $ + 86 249 $ (average mortgage paid) = |
133 643 $ |
19 % |
| After capitalization and appreciation (PV) |
271 670 $ |
38 % |
| Ratios |
| Price per unit |
= 4 333 000 $ ÷ 53 logements |
81 755 $ |
| Price per room |
= 4 333 000 $ ÷ 229,5 pièces |
18 880 $ |
| Price per room x 4 1/2 |
|
84 961 $ |
| GRM ratio |
4 333 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.70 |
| NRM ratio |
4 333 000 $ ÷
242 108 $ (Net income) |
17.897 |
| Cap. Rate |
242 108 $ (Net income) ÷
4 333 000 $ |
5.59 % |
| DCR ratio |
242 108 $ (Net income) ÷
194 713 $ |
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. |
 |
