Immeubles Gloria
1300 Ducas, LaSalle
63 residential units, 0 commercial units | 4,450,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 469,620$ 99% 7,454$
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 - Potential Increases 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 475,620$ 100% 7,550$
Vacancies - Residential 18,785$ 4% 298$ Normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 456,835$ 96% 7,251$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 31,699$ 6.9% 503$ 2021 invoice
Taxes - School 4,232$ 0.9% 67$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 5,327$ 1.2% 85$
Electricity 29,868$ 6.5% 474$
Insurance 22,863$ 5% 363$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 704$ 0.2% 11$
Fire Alarm 720$ 0.2% 11$
Telephone/Intercom 600$ 0.1% 10$
Contract - Other 0$ 0% 0$
Rent to Cegep 37,656$ 8.2% 598$ 4% of land municipal value
Maintenance & Repairs 34,650$ 7.6% 550$ Normalized
Reserve - Fridges & Stoves 9,450$ 2.1% 150$ Normalized
Superintendant - Janitor 20,790$ 4.5% 330$ Normalized
Administration 22,842$ 5% 363$ Normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 221,401$ 48.5% 3,514$
NET REVENUE 235,434$ 51.5%

RESIDENTIAL

Type Units % Avg Annual $ %
Studio 1 ½ 52 83% 607$ 378,720$ 81%
Alcove 2 ½ 11 17% 689$ 90,900$ 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 63 621$ 469,620$

COMMERCIAL

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