Property Analysis | 2906 Bishop St

Property Analysis For: 2906 Bishop St

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	15,000	15,495	16,006	16,535	17,080	17,644	18,226	18,828	19,449	20,091	20,754	21,439	22,146	22,877	23,632

Expenses (Recurring)
Mortgage Payment	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396	8,396
Estimated Annual Property Taxes	684	705	726	747	770	793	817	841	866	892	919	947	975	1,004	1,035
Estimated Annual Homeowners Insurance	672	692	713	734	756	779	802	826	851	877	903	930	958	987	1,016
Annual Property Mgmt Fee	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Expenses (Recurring)	9,752	9,793	9,835	9,878	9,922	9,968	10,015	10,064	10,114	10,165	10,218	10,273	10,329	10,387	10,447
Annual Cash Flows	5,248	5,702	6,172	6,657	7,158	7,676	8,211	8,764	9,335	9,925	10,535	11,165	11,817	12,489	13,185

Expenses (Periodic)
Vacancy Costs	120	620	640	661	683	706	729	753	778	804	830	858	886	915	945
Maintenance & Repairs	0	1,162	1,200	1,240	1,281	1,323	1,367	1,412	1,459	1,507	1,557	1,608	1,661	1,716	1,772
Tenant Placement Credit	-625	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	625	200	200	689	200	200	200	784	200	200	200	893	200	200	200
Total Expenses (Periodic)	120	1,982	2,041	2,590	2,164	2,229	2,296	2,950	2,437	2,510	2,587	3,359	2,747	2,831	2,918

Total Return On Investment
Acquisition Down Payment	-38,900	0	0	0	0	0	0	0	0	0	0	0	0	0	38,900
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	5,128	3,720	4,131	4,066	4,994	5,447	5,915	5,814	6,898	7,415	7,949	7,807	9,070	9,659	10,267
Tax Savings	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	1,782	-16,635
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	33,786
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	204,328
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-35,993
Total Capital In/Out	-38,490	5,503	5,913	5,849	6,776	7,229	7,697	7,596	8,681	9,197	9,731	9,589	10,852	11,441	234,653
Total Return On Investment (IRR)	23.97%

Returns are estimated and not guaranteed. Actual investment performance, including IRR, varies and cannot be precisely predicted. Assumptions should be independently assessed. There may be other additional costs.