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 |
| 2604307 |
19 |
4 008 000 $ |
210 947 $ |
50 415 $ |
226 868 $ |
14.17 |
19.505 |
0.05 |
1.28 |
1 036 476 $ |
4 % |
8 % |
20 % |
| Yields of the investment |
| Cashdown |
1 036 476 $ |
|
| Before capitalization |
45 192 $ |
4 % |
| After capitalization 45 192 $ + 36 299 $ (average mortgage paid) = |
81 491 $ |
8 % |
| After capitalization and appreciation (PV) |
209 165 $ |
20 % |
| Ratios |
| Price per unit |
= 4 008 000 $ ÷ 19 logements |
210 947 $ |
| Price per room |
= 4 008 000 $ ÷ 79,5 pièces |
50 415 $ |
| Price per room x 4 1/2 |
|
226 868 $ |
| GRM ratio |
4 008 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.17 |
| NRM ratio |
4 008 000 $ ÷
205 485 $ (Net income) |
19.505 |
| Cap. Rate |
205 485 $ (Net income) ÷
4 008 000 $ |
5.13 % |
| DCR ratio |
205 485 $ (Net income) ÷
160 292 $ |
1.28 |
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. |
 |
