|
|
IMMEUBLE À VENDRE
PROPERTY FOR SALE
32-36 NOTRE DAM EAST
VAN-HOUTTE
MONTREAL
PRIX : 1,700, 000. $
|
4,000 sq ft per floor, total 3 floors = 12,000. sq. ft.
Plus a basement, 5 apt. Lofts + 2 retails
DEPANEAUR + (VAN-HOUTTE )
Revenu Bruts Réels/ 164,719. $
Operating costs Recovered 14,939. $
Vacances 10500. $
Actual Gross Income: 190,158. $
Dépenses d’exploitation/
Operating expenses:
MINICIPAL TAX 18,548. $
SCHOOL TAXES 2,511. $
INSURANCE 9,947. $
MAINTENANCE 6,000. $
ELECTRICITY 13,260. $
TOTAL 50,266. $
Revenus nets/ Net Income: 139,892. $
Financier/Financing 1,120,000. $
@ 5.5% with C.M.O.
due Jan. 2008 Amortization 25 years
Yearly Interest $ 54,000.
Yearly Principal $ 31,000.
Frais financier/Financing costs
Liquidité disponible/Cash Flow
Numéro de compte/Account Number:
Évaluation/Assessment
Terrain/Land:
Bâtiment/Building:
Van Houtte as of Nov. 2005 ( base $20. sq. ft. X 2000sq.ft., recoveries $ 8. X 2,800 sq. ft.) 40,000.
Tabagie (2600X12) 31,200. (recoveries $ 3,628)
JRL ( # 202) (1,600X12) 19,200. ( recoveries $ 3,628)
201 $ 925. X12 11.100.
301 $ 875 X 12 10,500.
302 $ 890 X 12 10,680.
303 $ 945 X 12 11,340.
|
|
+
click for larger image
|
|
|