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 |
| 2542535 |
39 |
7 857 000 $ |
201 462 $ |
44 017 $ |
198 076 $ |
17.38 |
25.922 |
0.04 |
1.24 |
2 968 788 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 968 788 $ |
|
| Before capitalization |
59 607 $ |
2 % |
| After capitalization 59 607 $ + 67 254 $ (average mortgage paid) = |
126 861 $ |
4 % |
| After capitalization and appreciation (PV) |
377 146 $ |
13 % |
| Ratios |
| Price per unit |
= 7 857 000 $ ÷ 39 logements |
201 462 $ |
| Price per room |
= 7 857 000 $ ÷ 178,5 pièces |
44 017 $ |
| Price per room x 4 1/2 |
|
198 076 $ |
| GRM ratio |
7 857 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.38 |
| NRM ratio |
7 857 000 $ ÷
303 100 $ (Net income) |
25.922 |
| Cap. Rate |
303 100 $ (Net income) ÷
7 857 000 $ |
3.86 % |
| DCR ratio |
303 100 $ (Net income) ÷
243 493 $ |
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. |
 |
