Immeubles Gloria
3090 Linton, Côte-des-Neiges
14 residential units, 0 commercial units | 3,126,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 166,032$ 98% 11,859$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 720$ 0% 51$ Estimated
Revenue - Parking 900$ 1% 64$ Estimated
Revenue - Laundry 2,100$ 1% 150$ Estimated
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Potential Increases 0$ 0% 0$
GROSS POTENTIAL REVENUE 169,752$ 100% 12,125$
Vacancies - Residential 4,981$ 3% 356$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 164,771$ 97% 11,769$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 18,609$ 11.3% 1,329$ 2023 invoice
Taxes - School 2,345$ 1.4% 168$ 2022-2023 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 3,081$ 1.9% 220$
Electricity 3,590$ 2.2% 256$
Insurance 10,328$ 6.3% 738$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Fire Alarm 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Other 0$ 0% 0$
Contract - Other 0$ 0% 0$
Maintenance & Repairs 7,700$ 4.7% 550$ CMHC normalized
Reserve - Fridges & Stoves 1,400$ 0.9% 100$ CMHC normalized
Superintendant - Janitor 4,620$ 2.8% 330$ CMHC normalized
Administration 8,239$ 5% 588$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 59,912$ 36.4% 4,279$
NET REVENUE 104,859$ 63.6%

RESIDENTIAL

Type Units % Avg Annual $ %
Studio 1 ½ 0 0% 0$ 0$ 0%
Alcove 2 ½ 0 0% 0$ 0$ 0%
1 bdrm 3 ½ 3 21% 867$ 31,224$ 19%
2 bdrm 4 ½ 11 79% 1,021$ 134,808$ 81%
3 bdrm 5 ½ 0 0% 0$ 0$ 0%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 4.29 14 988$ 166,032$

COMMERCIAL

Type Size Units Annual $ $/sq.ft
Commercial Space 0 0 0$ 0.00 $
Total 0 0 0$ 0.00 $
Top