Property Analysis | 3058 Domar St

Property Analysis For: 3058 Domar St

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

Revenue
Rental Income	18,600	19,214	19,848	20,503	21,179	21,878	22,600	23,346	24,117	24,912	25,735	26,584	27,461	28,367	29,303

Expenses (Recurring)
Mortgage Payment	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015	11,015
Estimated Annual Property Taxes	1,426	1,469	1,513	1,558	1,605	1,653	1,703	1,754	1,806	1,861	1,916	1,974	2,033	2,094	2,157
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)	13,113	13,176	13,241	13,308	13,376	13,447	13,520	13,595	13,673	13,753	13,835	13,919	14,006	14,096	14,189
Annual Cash Flows	5,487	6,038	6,607	7,195	7,803	8,431	9,080	9,751	10,444	11,160	11,900	12,665	13,455	14,271	15,115

Expenses (Periodic)
Vacancy Costs	149	769	794	820	847	875	904	934	965	996	1,029	1,063	1,098	1,135	1,172
Maintenance & Repairs	0	1,441	1,489	1,538	1,588	1,641	1,695	1,751	1,809	1,868	1,930	1,994	2,060	2,128	2,198
Tenant Placement Credit	-775	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	775	200	200	854	200	200	200	973	200	200	200	1,108	200	200	200
Total Expenses (Periodic)	149	2,410	2,483	3,212	2,636	2,716	2,799	3,658	2,973	3,065	3,159	4,165	3,358	3,462	3,570

Total Return On Investment
Acquisition Down Payment	-47,175	0	0	0	0	0	0	0	0	0	0	0	0	0	47,175
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	5,338	3,628	4,124	3,983	5,167	5,715	6,281	6,093	7,470	8,095	8,740	8,500	10,097	10,809	11,545
Tax Savings	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	2,161	-20,174
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	37,794
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	247,793
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-43,649
Total Capital In/Out	-46,175	5,790	6,286	6,145	7,329	7,877	8,443	8,255	9,632	10,256	10,902	10,661	12,258	12,970	280,484
Total Return On Investment (IRR)	22.86%

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.