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 |
| 2604351 |
31 |
7 726 000 $ |
249 226 $ |
62 559 $ |
281 514 $ |
16.36 |
23.128 |
0.04 |
1.26 |
2 778 015 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 778 015 $ |
|
| Before capitalization |
68 553 $ |
2 % |
| After capitalization 68 553 $ + 58 126 $ (average mortgage paid) = |
126 679 $ |
5 % |
| After capitalization and appreciation (PV) |
372 790 $ |
13 % |
| Ratios |
| Price per unit |
= 7 726 000 $ ÷ 31 logements |
249 226 $ |
| Price per room |
= 7 726 000 $ ÷ 123,5 pièces |
62 559 $ |
| Price per room x 4 1/2 |
|
281 514 $ |
| GRM ratio |
7 726 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.36 |
| NRM ratio |
7 726 000 $ ÷
334 051 $ (Net income) |
23.128 |
| Cap. Rate |
334 051 $ (Net income) ÷
7 726 000 $ |
4.32 % |
| DCR ratio |
334 051 $ (Net income) ÷
265 497 $ |
1.26 |
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. |
 |
