|
|
IMMEUBLE À VENDRE
PROPERTY FOR SALE
9192 SHERBROOKE EAST
MONTREAL
PRIX : 5,900, 000. $
|
40 apt. Units + 49,000. sq. ft. retails spaces ( Jean Coutu)
Revenu Bruts Réels/ (residential) 275,532. $
(commercial) 387,624. $
Recovered Taxes 65,000. $
Actual Gross Income: 728,156. $
Dépenses d’exploitation/
Operating expenses:
SCHOOL TAXES 10,990. $
MINICIPAL TAX 120,812. $
INS 13,807. $
JANITOR 30,000. $
UTILITIES (electricity) 42,000. $
MAINTENANCE 18,500. $
GAS 4,704. $
SNOW 6,850. $
TOTAL 247,493. $
Revenus nets/ Net Income: 480,493. $
Financing : C.M.O. $ 4,275,000.
@ 6.12% due in Dec. 23, 2014
Yearly Interest payment $ 57,000.
Yearly capital reimbursment $ 252,000.
Revenus nets d’exploitation/Net Operating Income:
Frais financier/Financing costs
Liquidité disponible/Cash Flow
Numéro de compte/Account Number:
Évaluation/Assessment
Terrain/Land:
Bâtiment/Building:
TOTAL:
Note : vacancies 14,000 sq. ft. 2nd floor office potential 180,000. $
|
|
+
click for larger image
|
|
+
click for larger image
|
|
+
click for larger image
|
|
|