Immeubles Gloria
Notre-Dame E, Pointe-aux-Trembles
48 residential units, 0 commercial units

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 438,852$ 98% 9,143$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 0$ 0% 0$
Revenue - Parking 9,108$ 2% 190$
Revenue - Laundry 1,500$ 0% 31$ Estimated
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 449,460$ 100% 9,364$
Vacancies - Residential 13,166$ 3% 274$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 436,294$ 97% 9,089$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 39,074$ 9% 814$ 2021 invoice
Taxes - School 4,471$ 1% 93$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 0$ 0% 0$
Electricity 3,060$ 0.7% 64$
Insurance 34,592$ 7.9% 721$
Lawn Care / Snow Removal 6,603$ 1.5% 138$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Coinamatic 0$ 0% 0$
Pool Maintenance 3,216$ 0.7% 67$ Estimated
Maintenance & Repairs 19,200$ 4.4% 400$ CMHC normalized
Reserve - Structure 4,800$ 1.1% 100$ CMHC normalized
Superintendant - Janitor 15,840$ 3.6% 330$ CMHC normalized
Administration 21,815$ 5% 454$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 152,671$ 35% 3,181$
NET REVENUE 283,624$ 65%

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 10 21% 641$ 76,872$ 18%
2 bdrm 4 ½ 30 62% 772$ 278,076$ 63%
3 bdrm 5 ½ 8 17% 874$ 83,904$ 19%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 4.46 48 762$ 438,852$

COMMERCIAL

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