Immeubles Gloria
6351 Joseph-Renaud, Anjou
38 residential units, 0 commercial units

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 306,588$ 96% 8,068$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 5,880$ 2% 155$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 6,600$ 2% 174$ Estimated
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 319,068$ 100% 8,397$
Vacancies - Residential 9,198$ 3% 242$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 309,870$ 97% 8,154$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 27,389$ 8.8% 721$ 2022 invoice
Taxes - School 3,065$ 1% 81$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 34,492$ 11.1% 908$
Electricity 1,876$ 0.6% 49$
Insurance 23,760$ 7.7% 625$
Lawn Care / Snow Removal 3,330$ 1.1% 88$
Garbage Removal 0$ 0% 0$
Elevator 0$ 0% 0$
Security 2,400$ 0.8% 63$
Telephone / Intercom 0$ 0% 0$
Contract - Coinamatic 1,793$ 0.6% 47$
Maintenance & Repairs 20,900$ 6.7% 550$ CMHC normalized
Reserve - Fridges & Stoves 3,800$ 1.2% 100$ CMHC normalized
Superintendant - Janitor 12,540$ 4% 330$ CMHC normalized
Administration 15,494$ 5% 408$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 150,839$ 48.7% 3,969$
NET REVENUE 159,032$ 51.3%

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 24 63% 595$ 171,492$ 56%
2 bdrm 4 ½ 14 37% 804$ 135,096$ 44%
3 bdrm 5 ½ 0 0% 0$ 0$ 0%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 3.87 38 672$ 306,588$

COMMERCIAL

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