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 |
| 2618202 |
17 |
4 008 000 $ |
235 765 $ |
63 619 $ |
286 286 $ |
19.05 |
26.759 |
0.04 |
1.05 |
1 336 936 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 336 936 $ |
|
| Before capitalization |
6 810 $ |
1 % |
| After capitalization 6 810 $ + 33 330 $ (average mortgage paid) = |
40 140 $ |
3 % |
| After capitalization and appreciation (PV) |
167 814 $ |
13 % |
| Ratios |
| Price per unit |
= 4 008 000 $ ÷ 17 logements |
235 765 $ |
| Price per room |
= 4 008 000 $ ÷ 63,0 pièces |
63 619 $ |
| Price per room x 4 1/2 |
|
286 286 $ |
| GRM ratio |
4 008 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.05 |
| NRM ratio |
4 008 000 $ ÷
149 782 $ (Net income) |
26.759 |
| Cap. Rate |
149 782 $ (Net income) ÷
4 008 000 $ |
3.74 % |
| DCR ratio |
149 782 $ (Net income) ÷
142 973 $ |
1.05 |
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. |
 |
