1920 des Boisés, Sherbrooke

Asking Price

$1,275,000

Property Description

8-unit brick building located in the university district. The property comprises seven 4½-room units and one 2½-room unit. Energy costs are the owner's responsibility. Meticulously maintained by the same owner since 2005. Several improvements have been made over the years, including the roof, doors and windows, and balconies, as well as updates to several units. A must-see!

Highlights

Located near the Université de Sherbrooke, close to parks, shops, and public transport.

Well-maintained properties and quality tenants.

Capital spendings in recent years

Units renovated over the years: kitchens, flooring, and bathrooms

Roof: 2014

Doors/windows: 2011

Fiberglass balconies: ± 2015

Heating: electric furnace and oil boiler

Parking area maintained annually

Other information

The sale is made without legal warranty of quality, at the buyer's risk and peril.

Heating and hot water are at the owner's expense.

Phase I and Phase II environmental studies completed in 2026.

Location
Building description

General Information

Cadastral number2 130 893

Total Municipal Assessment

Total Municipal Assessment714 900 $
Municipal Land Assessment206 900 $
Municipal Building Assessment508 000 $

Construction

Number of Storeys3
Type of BuildingDetached
Type of ConstructionBrick and wood
Year of Construction1970

Electromechanical System

Fire SystemSmoke detectors

Parking

Type of ParkingOutdoor
Number of Parking SpacesAround 9 spaces

Area

Land Surface Area9900 sq.ft

Building type

Laundry RoomN/A
Number of Rooms30
Number of Units 7 x 4½, 1 x 2½
Washer/Dryer InletYes, in each unit
Appliance ResponsibilityTenant/Owner #2 (4) and #1 (1)
Heating ResponsibilityOwner
Hot Water ResponsibilityOwner

Features

FencedYes, at the back
PlumbingABS / PEX
Condition of RoofElastomeric membrane - 2014
Condition of DoorsSliding patio doors
Condition of BalconiesFiberglass - 2015
Concierge AgreementYes
Intercom and DoorbellYes
Heating SystemElectric baseboards
Hot Water SystemIndependent tanks
Condition of WindowsSliding windows
Condition of KitchensGood condition
Electrical PanelsBreakers
Exterior SidingBrick
Distance from fire station and hydrantNearby
Condition of BathroomsGood condition
Environmental ReportPhase I and Phase II completed in 2026
Floor CoveringFloating / ceramic
Income & Expenses

Revenue

yearly
Residential $83,304
Affordable res.
Commercial
Lockers
Parking
Laundry
Total revenues $83,304
Vac. / Bad debt $2,499
EGR $80,805

Expenses

Calc. yearly
Administration Normalised $3,636
Municipal Taxes Current $9,576
School Taxes Current $491
Insurance Current $2,430
Electricity Estimated $3,912
Heating Estimated $1,742
Snow Removal
Elevator
Lawn
Structural reserve
Janitor Normalised $2,000
Maintenance Normalised $5,600
Appliances Estimated $300
WiFi
Heat pump
CHMC: Other Costs Normalised $808
Total expenses $30,495
Net Revenue $50,310

Financing

SCHL Conventionnel
Maximum loan amount $742,436$877,422$591,054
Financing CAP 5.76 %4.87 %6.38 %
Debt coverage ratio 1.31.11.25
Interest Rate 4.3 %4.3 %4.75 %
Amortization 40 Years40 Years25 Years
Term 5 Years5 Years5 Years

Treasury

SCHL Conventionnel
Net Revenue $50,310 $50,310 $50,310
Annual Mortgage Cost $41,123 $48,309 $40,248
Net cash after mortgage $9,187 $2,000 $10,062
RETURN ON INVESTMENT
Down Payment $532,564 $397,578 $683,946
Cash on cash return 1.7 % 0.5 % 1.5 %
Return on liquidity + capitalization 3.2 % 2.8 % 3.3 %
Total yearly return with appreciation of 2 %
7.95 %
9.18 %
7.06 %

Indicators

CPU
159 400 $
GIM
15,3
NIM
25,3
CAP
4 %
Rent roll

To see the detailed rent rolls of this building, you need to be connected.

Jessika Lahaie
Jessika Lahaie
Team Jessika Lahaie
Executive VP
|
Real Estate Broker | PMML Partner
819-345-2487 jessika.lahaie@pmml.ca
Property Photos
The remarks, descriptions, characteristics and financial projections contained in this document are for information only and should not be considered official. The information contained herein comes from sources we believe to be reliable, but for which we cannot guarantee the accuracy. It is the buyer's responsibility to check everything and to declare themselves satisfied or dissatisfied with it during the due diligence process following an accepted promise to purchase.
PMML inc. REAL ESTATE AGENCY AND MORTGAGE BROKERAGE FIRM ©COPYRIGHTS 2026 PMML - ALL RIGHTS RESERVED