Immeubles Gloria
7073-7081A St-Denis, Rosemont - La-Petite-Patrie
6 residential units, 0 commercial units | 2,800,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 145,380$ 90% 24,230$
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 2,400$ 1% 400$ Estimated
Revenue - Parking 1,800$ 1% 300$ Estimated
Revenue - Laundry 0$ 0% 0$
Revenue - Storage 12,000$ 7% 2,000$ Storage + 3 garages
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 161,580$ 100% 26,930$
Vacancies - Residential 4,361$ 3% 727$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 157,219$ 97% 26,203$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 12,819$ 8.2% 2,137$ 2021 invoice
Taxes - School 1,257$ 0.8% 209$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 2,500$ 1.6% 417$ Estimated, 7081 and 7081A heating
Electricity 1,500$ 1% 250$ Estimated, 7081 and 7081A hot water
Insurance 5,670$ 3.6% 945$ Estimated
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Rental - Hot Water Tanks 0$ 0% 0$
Telephone/Intercom 0$ 0% 0$
Internet 1,696$ 1.1% 283$
Contract - Other 0$ 0% 0$
Maintenance & Repairs 4,500$ 2.9% 750$ CMHC normalized
Reserve - Fridges & Stoves 1,500$ 1% 250$ CMHC normalized
Superintendant - Janitor 1,200$ 0.8% 200$ CMHC normalized
Administration 6,289$ 4% 1,048$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 38,930$ 24.8% 6,488$
NET REVENUE 118,288$ 75.2%

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 1 17% 1,900$ 22,800$ 16%
2 bdrm 4 ½ 1 17% 1,800$ 21,600$ 15%
3 bdrm 5 ½ 3 50% 1,813$ 65,280$ 45%
4 bdrm + 6 ½ + 1 17% 2,975$ 35,700$ 25%
Total 5.17 6 2,019$ 145,380$

COMMERCIAL

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