| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Revenue - Residential | 1,818,540$ | 95% | 15,155$ | September 2026 |
| Revenue - Commercial | 84,552$ | 4% | 705$ | |
| Revenue - Garage | 0$ | 0% | 0$ | |
| Revenue - Parking | 0$ | 0% | 0$ | |
| Revenue - Laundry | 7,200$ | 0% | 60$ | Estimated |
| Revenue - Storage | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| GROSS POTENTIAL REVENUE | 1,910,292$ | 100% | 15,919$ | |
| Vacancies - Residential | 54,556$ | 3% | 455$ | CMHC normalized |
| Vacancies - Commercial | 4,228$ | 5% | 35$ | CMHC normalized |
| Vacancies - Parking | 0$ | 0% | 0$ | |
| GROSS EFFECTIVE REVENUE | 1,851,508$ | 97% | 15,429$ |
| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Taxes - Municipal | 145,689$ | 7.9% | 1,214$ | 2026 invoice |
| Taxes - School | 16,915$ | 0.9% | 141$ | 2026-2027 invoice |
| Taxes - Water | 0$ | 0% | 0$ | |
| Taxes - Garbages | 0$ | 0% | 0$ | |
| Taxes - Special | 0$ | 0% | 0$ | |
| Natural Gas | 31,407$ | 1.7% | 262$ | |
| Electricity | 21,625$ | 1.2% | 180$ | |
| Insurance | 51,018$ | 2.8% | 425$ | |
| Lawn Care / Snow Removal | 0$ | 0% | 0$ | |
| Garbage Removal | 0$ | 0% | 0$ | |
| Elevator | 5,070$ | 0.3% | 42$ | |
| Alarm | 0$ | 0% | 0$ | |
| Telephone / Intercom | 0$ | 0% | 0$ | |
| Contract - Coinamatic | 0$ | 0% | 0$ | |
| Repairs & Maintenance | 124,800$ | 6.7% | 1,040$ | CMHC normalized |
| Other Costs | 18,515$ | 1% | 154$ | CMHC normalized |
| Superintendent - Janitor | 80,400$ | 4.3% | 670$ | CMHC normalized |
| Administration | 92,575$ | 5% | 771$ | CMHC normalized |
| Reserve - Appliances | 18,000$ | 1% | 150$ | 300 appliances included |
| TOTAL EXPENSES | 606,014$ | 32.7% | 5,050$ | |
| NET REVENUE | 1,245,494$ | 67.3% |
| Type | Units | % | Avg | Annual $ | % | |
|---|---|---|---|---|---|---|
| Studio | 1 ½ | 24 | 20% | 1,134$ | 326,700$ | 18% |
| Alcove | 2 ½ | 57 | 48% | 1,149$ | 785,940$ | 43% |
| 1 bdrm | 3 ½ | 21 | 18% | 1,377$ | 347,100$ | 19% |
| 2 bdrm | 4 ½ | 18 | 15% | 1,661$ | 358,800$ | 20% |
| 3 bdrm | 5 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 4 bdrm + | 6 ½ + | 0 | 0% | 0$ | 0$ | 0% |
| Total | 2.78 | 120 | 1,263$ | 1,818,540$ | ||
| Type | Size | Units | Annual $ | $/sq.ft |
|---|---|---|---|---|
| Commercial Space | 650 | 2 | 84,552$ | 130.08 $ |
| Total | 650 | 2 | 84,552$ | 130.08 $ |
Please register to access exclusive new content.