Immeubles Gloria
2444 Bellechasse, Rosemont-La-Petite-Patrie
23 residential units, 0 commercial units | 3,400,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 160,020$ 93% 8,178$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 10,800$ 5% 470$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 3,300$ 2% 143$ Estimated
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 202,200$ 100% 8,791$
Vacancies - Residential 5,643$ 3% 245$ Normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 196,557$ 97% 8,546$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 10,324$ 5.3% 449$ 2022 invoice
Taxes - School 1,286$ 0.7% 56$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 8,440$ 4.3% 367$
Electricity 9,489$ 4.8% 413$
Insurance 10,186$ 5.2% 443$ August 2021-2022
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Hot Water Tanks 1,500$ 0.8% 65$
Contract - Extermination 2,500$ 1.3% 109$
Maintenance & Repairs 12,650$ 6.4% 550$ Normalized
Reserve - Fridges & Stoves 2,300$ 1.2% 100$ Normalized
Superintendant - Janitor 7,590$ 3.9% 330$ Normalized
Administration 9,828$ 5% 427$ Normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 76,093$ 38.7% 3,308$
NET REVENUE 120,464$ 61.3%

RESIDENTIAL

Type Units % Avg Annual $ %
Studio 1 ½ 22 96% 572$ 151,020$ 94%
Alcove 2 ½ 0 0% 0$ 0$ 0%
1 bdrm 3 ½ 1 4% 750$ 9,000$ 6%
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 1.59 23 580$ 160,020$

COMMERCIAL

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