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 |
| 2542482 |
26 |
5 932 000 $ |
228 154 $ |
47 079 $ |
211 857 $ |
17.14 |
24.848 |
0.04 |
1.27 |
2 149 028 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 149 028 $ |
|
| Before capitalization |
50 477 $ |
2 % |
| After capitalization 50 477 $ + 51 997 $ (average mortgage paid) = |
102 474 $ |
5 % |
| After capitalization and appreciation (PV) |
291 436 $ |
14 % |
| Ratios |
| Price per unit |
= 5 932 000 $ ÷ 26 logements |
228 154 $ |
| Price per room |
= 5 932 000 $ ÷ 126,0 pièces |
47 079 $ |
| Price per room x 4 1/2 |
|
211 857 $ |
| GRM ratio |
5 932 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.14 |
| NRM ratio |
5 932 000 $ ÷
238 731 $ (Net income) |
24.848 |
| Cap. Rate |
238 731 $ (Net income) ÷
5 932 000 $ |
4.02 % |
| DCR ratio |
238 731 $ (Net income) ÷
188 254 $ |
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. |
 |
