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 |
| 2542493 |
30 |
5 693 000 $ |
189 767 $ |
40 664 $ |
182 989 $ |
18.31 |
28.702 |
0.03 |
1.16 |
2 272 104 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 272 104 $ |
|
| Before capitalization |
27 694 $ |
1 % |
| After capitalization 27 694 $ + 47 136 $ (average mortgage paid) = |
74 830 $ |
3 % |
| After capitalization and appreciation (PV) |
256 180 $ |
11 % |
| Ratios |
| Price per unit |
= 5 693 000 $ ÷ 30 logements |
189 767 $ |
| Price per room |
= 5 693 000 $ ÷ 140,0 pièces |
40 664 $ |
| Price per room x 4 1/2 |
|
182 989 $ |
| GRM ratio |
5 693 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.31 |
| NRM ratio |
5 693 000 $ ÷
198 350 $ (Net income) |
28.702 |
| Cap. Rate |
198 350 $ (Net income) ÷
5 693 000 $ |
3.48 % |
| DCR ratio |
198 350 $ (Net income) ÷
170 656 $ |
1.16 |
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. |
 |
