Immeubles Gloria
Bellechasse, Rosemont-La-Petite-Patrie
23 residential units, 0 commercial units

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 160,020$ 93% 6,957$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 9,000$ 5% 391$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 1,800$ 1% 78$ Estimated
Revenue - Storage 840$ 0% 37$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 171,660$ 100% 7,463$
Vacancies - Residential 4,801$ 3% 209$ Normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 166,859$ 97% 7,255$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 10,032$ 6% 436$ 2021 invoice
Taxes - School 1,286$ 0.8% 56$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 8,440$ 5.1% 367$
Electricity 9,489$ 5.7% 413$
Insurance 10,186$ 6.1% 443$ August 2021-2022
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Security 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Other 0$ 0% 0$
Maintenance & Repairs 12,650$ 7.6% 550$ Normalized
Reserve - Fridges & Stoves 2,300$ 1.4% 100$ Normalized
Superintendant - Janitor 7,590$ 4.5% 330$ Normalized
Administration 8,343$ 5% 363$ Normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 70,316$ 42.1% 3,057$
NET REVENUE 96,543$ 57.9%

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