Immeubles Gloria
4025 Des Érables, Plateau-Mont-Royal
16 residential units, 0 commercial units | 3,150,000$

Revenue & Expenses

REVENUE
  $ % Per Unit Notes
Revenue - Residential 234,420$ 98% 14,651$ July 2024
Revenue - Commercial 0$ 0% 0$
Revenue - Garage 0$ 0% 0$
Revenue - Parking 0$ 0% 0$
Revenue - Laundry 3,000$ 1% 188$ Estimated
Revenue - Storage 1,800$ 1% 113$ Estimated
Revenue - Other 0$ 0% 0$
Revenue - Other 0$ 0% 0$
GROSS POTENTIAL REVENUE 239,220$ 100% 14,951$
Vacancies - Residential 7,033$ 3% 440$ CMHC normalized
Vacancies - Commercial 0$ 0% 0$
Vacancies - Parking 0$ 0% 0$
GROSS EFFECTIVE REVENUE 232,187$ 97% 14,512$
EXPENSES
  $ % Per Unit Notes
Taxes - Municipal 18,495$ 8% 1,156$ 2024 invoice
Taxes - School 2,404$ 1% 150$ 2024-2025 invoice
Taxes - Water 0$ 0% 0$
Taxes - Garbages 0$ 0% 0$
Taxes - Special 0$ 0% 0$
Natural Gas 0$ 0% 0$
Electricity 1,589$ 0.7% 99$
Insurance 11,903$ 5.1% 744$
Lawn Care / Snow Removal 0$ 0% 0$
Garbage Removal 0$ 0% 0$
Fire Alarm 0$ 0% 0$
Telephone / Intercom 0$ 0% 0$
Internet 1,044$ 0.5% 65$
Contract - Coinamatic 0$ 0% 0$
Repairs & Maintenance 9,760$ 4.2% 610$ CMHC normalized
Reserve - Fridges & Stoves 1,080$ 0.5% 68$ CMHC normalized (18 appliances)
Superintendant - Janitor 5,840$ 2.5% 365$ CMHC normalized
Administration 11,609$ 5% 726$ CMHC normalized
Other Expense 0$ 0% 0$
TOTAL EXPENSES 63,724$ 27.5% 3,983$
NET REVENUE 168,463$ 72.5%

RESIDENTIAL

Type Units % Avg Annual $ %
Studio 1 ½ 0 0% 0$ 0$ 0%
Alcove 2 ½ 1 6% 660$ 7,920$ 3%
1 bdrm 3 ½ 0 0% 0$ 0$ 0%
2 bdrm 4 ½ 15 94% 1,258$ 226,500$ 97%
3 bdrm 5 ½ 0 0% 0$ 0$ 0%
4 bdrm + 6 ½ + 0 0% 0$ 0$ 0%
Total 4.38 16 1,221$ 234,420$

COMMERCIAL

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