Immeubles Gloria
4035 Hochelaga, Hochelaga-Maisonneuve
16 residential units, 0 commercial units | 4,995,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 296,616$ 100% 18,539$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 0$ 0% 0$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 0$ 0% 0$
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 296,616$ 100% 18,539$
Vacancies - Residential 8,898$ 3% 556$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 287,718$ 97% 17,982$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 19,266$ 6.7% 1,204$ 2026 invoice
Taxes - School 2,233$ 0.8% 140$ 2026-2027 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 0$ 0% 0$
Electricity 487$ 0.2% 30$
Insurance 7,739$ 2.7% 484$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Other 0$ 0% 0$
Contract - Other 0$ 0% 0$
Repairs & Maintenance 11,200$ 3.9% 700$ CMHC normalized
Other Costs 2,877$ 1% 180$ CMHC normalized
Superintendent - Janitor 6,400$ 2.2% 400$ CMHC normalized
Administration 14,386$ 5% 899$ CMHC normalized
Reserve - Appliances 7,840$ 2.7% 490$ 5 appliances + A/C
TOTAL EXPENSES 72,428$ 25.2% 4,527$
NET REVENUE 215,289$ 74.8%

RESIDENTIAL

Type Units % Avg Annual $ %
Studio 1 ½ 1 6% 1,125$ 13,500$ 5%
Alcove 2 ½ 0 0% 0$ 0$ 0%
1 bdrm 3 ½ 2 12% 1,295$ 31,080$ 10%
2 bdrm 4 ½ 13 81% 1,616$ 252,036$ 85%
3 bdrm 5 ½ 0 0% 0$ 0$ 0%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 4.19 16 1,545$ 296,616$

COMMERCIAL

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