| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Revenue - Residential | 1,856,360$ | 95% | 15,470$ | 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 | 1,948,112$ | 100% | 16,234$ | |
| Vacancies - Residential | 55,691$ | 3% | 464$ | CMHC normalized |
| Vacancies - Commercial | 4,228$ | 5% | 35$ | CMHC normalized |
| Vacancies - Parking | 0$ | 0% | 0$ | |
| GROSS EFFECTIVE REVENUE | 1,888,194$ | 97% | 15,735$ |
| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Taxes - Municipal | 145,689$ | 7.7% | 1,214$ | 2026 invoice |
| Taxes - School | 17,454$ | 0.9% | 145$ | 2025-2026 invoice |
| Taxes - Water | 0$ | 0% | 0$ | |
| Taxes - Garbages | 0$ | 0% | 0$ | |
| Taxes - Special | 0$ | 0% | 0$ | |
| Natural Gas | 28,706$ | 1.5% | 239$ | |
| Electricity | 21,408$ | 1.1% | 178$ | |
| Insurance | 51,018$ | 2.7% | 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$ | 6.6% | 1,040$ | CMHC normalized |
| Other Costs | 18,882$ | 1% | 157$ | CMHC normalized |
| Superintendent - Janitor | 80,400$ | 4.3% | 670$ | CMHC normalized |
| Administration | 94,410$ | 5% | 787$ | CMHC normalized |
| Reserve - Appliances | 28,800$ | 1.5% | 240$ | CMHC normalized |
| TOTAL EXPENSES | 616,637$ | 32.7% | 5,139$ | |
| NET REVENUE | 1,271,557$ | 67.3% |
| Type | Units | % | Avg | Annual $ | % | |
|---|---|---|---|---|---|---|
| Studio | 1 ½ | 24 | 20% | 1,138$ | 327,720$ | 18% |
| Alcove | 2 ½ | 57 | 48% | 1,174$ | 802,940$ | 43% |
| 1 bdrm | 3 ½ | 21 | 18% | 1,414$ | 356,400$ | 19% |
| 2 bdrm | 4 ½ | 18 | 15% | 1,710$ | 369,300$ | 20% |
| 3 bdrm | 5 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 4 bdrm + | 6 ½ + | 0 | 0% | 0$ | 0$ | 0% |
| Total | 2.78 | 120 | 1,289$ | 1,856,360$ | ||
| 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.