Immeubles Gloria
Mont-Royal E., Plateau-Mont-Royal
2 residential units, 1 commercial unit

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 55,200$ 41% 27,600$
Revenue - Commercial 78,799$ 59% 39,399$
Revenue - Garage 0$ 0% 0$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 0$ 0% 0$
Revenue - Storage 0$ 0% 0$
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 133,999$ 100% 66,999$
Vacancies - Residential 1,656$ 3% 828$ Normalized
Vacancies - Commercial 3,940$ 5% 1,970$ Normalized
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 128,403$ 96% 64,201$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 20,513$ 16% 10,257$ 2021 invoice
Taxes - School 1,302$ 1% 651$ 2021-2022 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 0$ 0% 0$
Electricity 1,987$ 1.6% 994$ Owner pays electricity for 1388
Insurance 6,553$ 5.1% 3,277$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Internet 1,130$ 0.9% 565$ Owner pays internet for 1388
Alarm 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Contract - Extermination 0$ 0% 0$
Maintenance & Repairs 1,000$ 0.8% 500$ Normalized
Reserve - Fridges & Stoves 200$ 0.2% 100$ Normalized
Superintendant - Janitor 600$ 0.5% 300$ Normalized
Administration 6,420$ 5% 3,210$ Normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 39,705$ 30.9% 19,853$
NET REVENUE 88,697$ 69.1%

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 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 + 2 100% 2,300$ 55,200$ 100%
Total 6.50 2 2,300$ 55,200$

COMMERCIAL

Type Size Units Annual $ $/sq.ft
Commercial Space 2800 1 78,799$ 28.14 $
Total 2800 1 78,799$ 28.14 $
Top