Immeubles Gloria
2615 Aird, Hochelaga-Maisonneuve
20 residential units, 0 commercial units | 3,800,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 211,860$ 96% 10,593$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 7,200$ 3% 360$ Estimated
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 2,520$ 1% 126$ Coinamatic 53% of revenues
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 221,580$ 100% 11,079$
Vacancies - Residential 6,356$ 3% 318$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 215,224$ 97% 10,761$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 15,827$ 7.3% 791$ 2022 invoice
Taxes - School 1,964$ 0.9% 98$ 2022-2023 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 18,229$ 8.5% 911$
Electricity 1,445$ 0.7% 72$
Insurance 9,813$ 4.6% 491$
Lawn Care / Snow Removal 635$ 0.3% 32$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Alarm 0$ 0% 0$
Contract - Coinamatic 0$ 0% 0$
Contract - Other 0$ 0% 0$
Maintenance & Repairs 11,000$ 5.1% 550$ CMHC normalized
Reserve - Fridges & Stoves 2,000$ 0.9% 100$ CMHC normalized
Superintendant - Janitor 6,600$ 3.1% 330$ CMHC normalized
Administration 10,761$ 5% 538$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 78,274$ 36.4% 3,914$
NET REVENUE 136,950$ 63.6%

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 13 65% 853$ 133,020$ 63%
2 bdrm 4 ½ 7 35% 939$ 78,840$ 37%
3 bdrm 5 ½ 0 0% 0$ 0$ 0%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 3.85 20 883$ 211,860$

COMMERCIAL

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