$20,000,000 · Multi-Residential Investment Opportunity - 2 Buidings PKMA-0001

PRIX / PRICE 20,000,000 $ ÉTABLI / ESTABLISHED Year Built: 1975 DIMENSIONS / SIZE 68,553SF and 69757SF Structure Concerete Number of floors 6(each Building) Parking 105 Building Evaluation: $4,624,600 + $4,934,600 Land Evaluation: $1,145,000 + $1,235,400 COMPTANT / CASH Minimum 5M Finance 2B assumed Municipal Evaluation(2016) $11,940,000 Cap Rate 4.30% # of Doors = 91 plus 83 = 174 VENTES ANNUELLES / YEARLY SALES: 1,254,936 $ PROFIT BRUT / GROSS PROFIT: 100% FRAIS ANNUELS / ANNUAL EXPENSES: TAXES - Municipale (2017) 117,153 $ TAXES - Scolaire 21,586 $ ÉLECTRICITÉ / HYDRO 22,536 $ GAZ 35,821 $ ASSURANCES / INSURANCE 12,414 $ SALAIRES / SALARIES: 40,000 $ Administrative Expenses 35,000 $ ENTRETIEN / MAINTENANCE 94,600 $ DIVERS / MISCELLANEOUS - snow $5,070, Elevator $7,000, off: $4,800 16,870 $ COÛTS D'OPÉRATION / TOTAL EXPENSES: 395,980 $ (Basé sur frais fixes / Based on fixed expenses) PROFIT NET / NET PROFIT: 858,956 $ (Basé sur frais fixes / Based on fixed expenses) (Avant financement, amortissement et impot / Before financing, depretiation & income tax)