Immeubles Gloria
1300 Ducas, LaSalle
63 residential units, 0 commercial units | 5,200,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 552,060$ 99% 8,763$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 0$ 0% 0$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 6,000$ 1% 95$ Estimated
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 558,060$ 100% 8,858$
Vacancies - Residential 22,082$ 4% 351$ Normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 535,978$ 96% 8,508$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 32,892$ 6.1% 522$ 2022 invoice
Taxes - School 4,232$ 0.8% 67$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 5,327$ 1% 85$
Electricity 29,868$ 5.6% 474$
Insurance 16,890$ 3.1% 268$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 704$ 0.1% 11$
Fire Alarm 720$ 0.1% 11$
Telephone / Intercom 600$ 0.1% 10$
Internet 1,103$ 0.2% 18$
Rent to Cegep 25,000$ 4.7% 397$
Maintenance & Repairs 34,650$ 6.5% 550$ Normalized
Reserve - Fridges & Stoves 9,450$ 1.8% 150$ Normalized
Superintendant - Janitor 20,790$ 3.9% 330$ Normalized
Administration 26,799$ 5% 425$ Normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 209,025$ 39% 3,318$
NET REVENUE 326,952$ 61%

RESIDENTIAL

Type Units % Avg Annual $ %
Studio 1 ½ 52 83% 713$ 445,200$ 81%
Alcove 2 ½ 11 17% 810$ 106,860$ 19%
1 bdrm 3 ½ 0 0% 0$ 0$ 0%
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 1.67 63 730$ 552,060$

COMMERCIAL

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