| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Revenue - Residential | 57,840$ | 100% | 14,460$ | July 2026 |
| Revenue - Commercial | 0$ | 0% | 0$ | |
| Revenue - Garage | 0$ | 0% | 0$ | |
| Revenue - Parking | 0$ | 0% | 0$ | |
| Revenue - Laundry | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| GROSS POTENTIAL REVENUE | 57,840$ | 100% | 14,460$ | |
| Vacancies - Residential | 1,735$ | 3% | 434$ | Normalized |
| Vacancies - Commercial | 0$ | 0% | 0$ | |
| Vacancies - Parking | 0$ | 0% | 0$ | |
| GROSS EFFECTIVE REVENUE | 56,105$ | 97% | 14,026$ |
| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Taxes - Municipal | 6,816$ | 12.2% | 1,704$ | 2026 invoice |
| Taxes - School | 525$ | 0.9% | 131$ | 2025-2026 invoice |
| Taxes - Water | 0$ | 0% | 0$ | |
| Taxes - Garbages | 0$ | 0% | 0$ | |
| Taxes - Special | 0$ | 0% | 0$ | |
| Natural Gas | 0$ | 0% | 0$ | |
| Electricity | 0$ | 0% | 0$ | |
| Insurance | 2,544$ | 4.5% | 636$ | |
| Snow Removal | 980$ | 1.8% | 245$ | |
| Lawn Care | 518$ | 0.9% | 130$ | |
| Elevator | 0$ | 0% | 0$ | |
| Rental - Hot Water Tanks | 0$ | 0% | 0$ | |
| Contract - Other | 0$ | 0% | 0$ | |
| Condo Fees | 493$ | 0.9% | 123$ | |
| Repairs & Maintenance | 1,040$ | 1.8% | 260$ | Normalized (excluding contracts) |
| Reserve - Appliances | 0$ | 0% | 0$ | None |
| Superintendent - Janitor | 860$ | 1.5% | 215$ | Normalized |
| Administration | 2,384$ | 4.3% | 596$ | Normalized |
| Other Expense | 0$ | 0% | 0$ | |
| TOTAL EXPENSES | 16,160$ | 28.8% | 4,040$ | |
| NET REVENUE | 39,944$ | 71.2% |
| Type | Units | % | Avg | Annual $ | % | |
|---|---|---|---|---|---|---|
| Studio | 1 ½ | 0 | 0% | 0$ | 0$ | 0% |
| Alcove | 2 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 1 bdrm | 3 ½ | 2 | 50% | 995$ | 23,880$ | 41% |
| 2 bdrm | 4 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 3 bdrm | 5 ½ | 2 | 50% | 1,415$ | 33,960$ | 59% |
| 4 bdrm + | 6 ½ + | 0 | 0% | 0$ | 0$ | 0% |
| Total | 4.50 | 4 | 1,205$ | 57,840$ | ||
| Type | Size | Units | Annual $ | $/sq.ft |
|---|---|---|---|---|
| Commercial Space | 0 | 0 | 0$ | 0.00 $ |
| Total | 0 | 0 | 0$ | 0.00 $ |
Please register to access exclusive new content.