|
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2021) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
---|---|---|
Gross Rental Income |
$89,190
![]() |
$38.95
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$89,190
![]() |
$38.95
![]() |
Taxes |
$16,660
![]() |
$7.28
![]() |
Operating Expenses |
$2,886
![]() |
$1.26
![]() |
Total Expenses |
$19,547
![]() |
$8.54
![]() |
Net Operating Income |
$69,643
![]() |
$30.41
![]() |
Gross Rental Income (CAD) | |
---|---|
Annual | $89,190 |
Annual Per SF | $38.95 |
Other Income (CAD) | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss (CAD) | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income (CAD) | |
---|---|
Annual | $89,190 |
Annual Per SF | $38.95 |
Taxes (CAD) | |
---|---|
Annual | $16,660 |
Annual Per SF | $7.28 |
Operating Expenses (CAD) | |
---|---|
Annual | $2,886 |
Annual Per SF | $1.26 |
Total Expenses (CAD) | |
---|---|
Annual | $19,547 |
Annual Per SF | $8.54 |
Net Operating Income (CAD) | |
---|---|
Annual | $69,643 |
Annual Per SF | $30.41 |
TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE END | ||
G & G Grocery | - | 1,530 SF | - | May 2021 | ||
Golden Bull Management | - | 760 SF | - | Apr 2026 |
COLLECTION STREET | CROSS STREET | TRAFFIC VOLUME | YEAR | Distance |
---|---|---|---|---|
Grand Avenue | 69th Pl, SW | 8,686 | 2018 | 0.05 km |
Queens Blvd | Goldsmith St, W | 37,657 | 2022 | 0.16 km |
51st Ave | Corona Ave, E | 4,323 | 2022 | 0.23 km |
55th Ave | Queens Blvd, SW | 6,812 | 2019 | 0.26 km |
56th Ave | Queens Blvd, SW | 4,993 | 2022 | 0.42 km |
Corona Ave | 87th St, SW | 19,523 | 2018 | 0.43 km |
Justice Avenue | 90th St, E | 5,504 | 2022 | 0.45 km |
Broadway | Dongan Ave, SE | 16,199 | 2022 | 0.49 km |
88th St | Corona Ave, SE | 991 | 2022 | 0.50 km |
Queens Blvd | 90th St, SE | 37,251 | 2022 | 0.55 km |
Parcel Number | 02477-0019 | Total Assessment | $204,023 CAD (2024) |
Land Assessment | $48,516 CAD (2024) | Annual Taxes | $16,660 CAD ($7.28 CAD/SF) |
Improvements Assessment | $155,507 CAD (2024) | Tax Year | 2021 |
The LoopNet service and information provided therein, while believed to be accurate, are provided "as is". LoopNet disclaims any and all representations, warranties, or guarantees of any kind.