Green Casa Commercial

Breaking Down the Numbers: A Real-World Look at a 10-Unit Rental Property in Edmonton

Investing in Real Estate? Here’s How to Run the Numbers Like a Pro

Edmonton’s multi-family real estate market is quietly becoming one of the best-kept secrets in Canada. While markets like Vancouver or Toronto often grab headlines, savvy investors are discovering that Edmonton offers a rare combination of affordability, strong rental demand, and landlord-friendly policies.

But before diving into your first (or next) apartment building, there’s one thing you must master: the numbers.

Whether you’re a seasoned landlord or new to real estate investing, understanding the key financial metrics can be the difference between a winning investment and a costly mistake.

In this blog, we’ll break down a real-world example of a 10-unit apartment building in Edmonton, walking you through every step of the financial analysis process just like we do at Green Casa Property Management.

🔍 Step 1: Estimate Rental Income

Let’s assume you’re looking at a 10-unit apartment, each unit being a 2-bedroom suite located in a mid-range neighbourhood near Edmonton’s downtown or a high-traffic suburban corridor.

Each unit rents for $1,300/month, which is quite reasonable in today’s Edmonton rental market (as of mid-2025).

  • Monthly Gross Rental Income = 10 units × $1,300 = $13,000
  • Annual Gross Income = $13,000 × 12 months = $156,000

This is your top-line revenue, the total amount of rent you’d collect in an ideal year with full occupancy.

📝 Pro Tip: Always review the rent roll. If rents are under market, there could be value-add potential. If they’re too high, be cautious of inflated numbers used to justify a high asking price.

💰 Step 2: Estimate Operating Expenses

Every rental property comes with ongoing costs, and underestimating these is where many investors get burned. Let’s break down typical annual expenses for a property of this size:

ExpenseAnnual Cost
Property Taxes$18,000
Insurance$6,000
Maintenance & Repairs$7,500
Property Management (8%)$9,360
Utilities (Landlord-paid)$12,000
Miscellaneous/Contingency$2,500

Total Operating Expenses: ~$55,360/year

These are non-financing costs, meaning they’re incurred regardless of whether the property is mortgaged or bought in cash.

Quick Check: For a typical Edmonton rental, expenses range from 35–45% of gross income. Here, we’re at 35.5%, which is reasonable.

📊 Step 3: Calculate Net Operating Income (NOI)

The Net Operating Income is what’s left after paying all property-related expenses but before making mortgage payments.

NOI = Gross Income – Operating Expenses
$156,000 – $55,360 = $100,640

This figure is crucial because lenders use it to determine how much debt the property can support, and investors use it to evaluate potential returns.

📈 Step 4: Analyze Key Investment Metrics

Now that you have your NOI, it’s time to look at two foundational metrics:

1. Capitalization Rate (Cap Rate)

This tells you how much return you’re getting relative to the property’s price if you bought it in cash.

Let’s say the property is listed at $1.3 million.

Cap Rate = NOI ÷ Purchase Price
$100,640 ÷ $1,300,000 = 7.74%

This is a strong cap rate, especially compared to cities where cap rates dip below 4%.

2. Gross Rent Multiplier (GRM)

The GRM compares the purchase price to the annual gross rent. It’s a quick, back-of-the-napkin metric to spot overpriced properties.

GRM = Purchase Price ÷ Gross Rent
$1,300,000 ÷ $156,000 = 8.33

Generally, a GRM under 10 in a stable market like Edmonton suggests solid income potential.

📌 Note: GRM doesn’t account for expenses, so always use it alongside NOI and Cap Rate.

🧮 What About Cash Flow with Financing?

Let’s run a quick financing scenario:

  • Down payment (25%) = $325,000
  • Mortgage amount = $975,000
  • Interest rate = 6.25%
  • Amortization = 25 years
  • Monthly Payment ≈ $6,400
  • Annual Debt Service ≈ $76,800

Cash Flow = NOI – Debt Service
$100,640 – $76,800 = $23,840/year or $1,986/month

That’s a 7.3% cash-on-cash return, not including appreciation or mortgage paydown.

🌟 Why Edmonton?

Alberta’s capital city has quietly become a standout market for several reasons:

  • Low cost per door: You can still find properties under $150,000 per unit, a rarity in Canada.
  • No rent control: Alberta gives landlords more flexibility to adjust rents based on market value.
  • Growing population: Edmonton is one of Canada’s fastest-growing cities, especially with immigration-driven demand.
  • Stable economy: Anchored by energy, education, healthcare, and government sectors.

🛠️ How Green Casa Helps You Succeed

At Green Casa Property Management, we don’t just manage your building, we help you build a business.

Here’s what we bring to the table:

  • Market research: We help you identify high-performing submarkets in Edmonton and Calgary.
  • Pro forma analysis: Our team creates accurate cash flow projections so you know exactly what you’re getting into.
  • Leasing and operations: We handle tenant screening, rent collection, maintenance, and more.
  • Local insight: We live and work where your properties are giving you boots-on-the-ground peace of mind.

🔚 Final Word: Don’t Just Buy Property. Buy the Right Numbers.

Numbers are the truth-tellers of real estate. If the math works, the investment works.

With the right property, smart financing, and an experienced local team like Green Casa, a 10-unit apartment in Edmonton can deliver consistent income, long-term appreciation, and true financial freedom.

Ready to explore Edmonton’s multi-family opportunities?

📞 Contact Green Casa today, and we’ll help you break down the numbers and build up your future.

Leave a Comment

Your email address will not be published. Required fields are marked *

Scroll to Top