Immeubles Gloria
5706 Saint-Laurent, Plateau-Mont-Royal (Mile-End)
6 residential units, 0 commercial units | 1,799,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 76,020$ 100% 12,670$ August 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 76,020$ 100% 12,670$
Vacancies - Residential 2,281$ 3% 380$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 73,739$ 97% 12,290$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 6,427$ 8.7% 1,071$ 2024 invoice
Taxes - School 765$ 1% 128$ 2023-2024 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 0$ 0% 0$
Electricity 500$ 0.7% 83$
Insurance 3,005$ 4.1% 501$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Other 0$ 0% 0$
Contract - Other 0$ 0% 0$
Maintenance & Repairs 3,660$ 5% 610$ CMHC normalized
Reserve - Fridges & Stoves 720$ 1% 120$ CMHC normalized
Superintendant - Janitor 1,290$ 1.8% 215$ CMHC normalized
Administration 3,134$ 4.3% 522$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 19,501$ 26.5% 3,250$
NET REVENUE 54,238$ 73.6%

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 6 100% 1,056$ 76,020$ 100%
2 bdrm 4 ½ 0 0% 0$ 0$ 0%
3 bdrm 5 ½ 0 0% 0$ 0$ 0%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 3.50 6 1,056$ 76,020$

COMMERCIAL

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