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 |
| 2618291 |
36 |
9 446 000 $ |
262 389 $ |
63 824 $ |
287 209 $ |
17.86 |
25.315 |
0.04 |
1.17 |
3 439 306 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 439 306 $ |
|
| Before capitalization |
53 436 $ |
2 % |
| After capitalization 53 436 $ + 72 350 $ (average mortgage paid) = |
125 786 $ |
4 % |
| After capitalization and appreciation (PV) |
426 687 $ |
12 % |
| Ratios |
| Price per unit |
= 9 446 000 $ ÷ 36 logements |
262 389 $ |
| Price per room |
= 9 446 000 $ ÷ 148,0 pièces |
63 824 $ |
| Price per room x 4 1/2 |
|
287 209 $ |
| GRM ratio |
9 446 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.86 |
| NRM ratio |
9 446 000 $ ÷
373 139 $ (Net income) |
25.315 |
| Cap. Rate |
373 139 $ (Net income) ÷
9 446 000 $ |
3.95 % |
| DCR ratio |
373 139 $ (Net income) ÷
319 703 $ |
1.17 |
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. |
 |
