Immeubles Gloria
5937-5959 Esplanade, Plateau-Mont-Royal (Mile-End)
12 residential units, 0 commercial units | 3,100,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 121,704$ 100% 10,142$ July 2024
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 0$ 0% 0$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 0$ 0% 0$
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 121,704$ 100% 10,142$
Vacancies - Residential 3,651$ 3% 304$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 118,053$ 97% 9,838$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 17,438$ 14.8% 1,453$ 2024 invoices
Taxes - School 2,094$ 1.8% 175$ 2023-2024 invoices
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 0$ 0% 0$
Electricity 2,063$ 1.8% 172$
Insurance 7,828$ 6.6% 652$ December 2024
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$
Repairs & Maintenance 7,320$ 6.2% 610$ CMHC normalized
Reserve - Fridges & Stoves 0$ 0% 0$ No appliances included
Superintendant - Janitor 2,580$ 2.2% 215$ CMHC normalized
Administration 5,017$ 4.3% 418$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 44,340$ 37.6% 3,695$
NET REVENUE 73,713$ 62.4%

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 0 0% 0$ 0$ 0%
2 bdrm 4 ½ 8 67% 881$ 84,528$ 69%
3 bdrm 5 ½ 4 33% 775$ 37,176$ 31%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 4.83 12 845$ 121,704$

COMMERCIAL

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