Property Analysis | 4201 W 19th St

Property Analysis For: 4201 W 19th St

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

Revenue
Rental Income	13,200	13,636	14,086	14,550	15,031	15,527	16,039	16,568	17,115	17,680	18,263	18,866	19,488	20,132	20,796

Expenses (Recurring)
Mortgage Payment	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988	6,988
Estimated Annual Property Taxes	1,033	1,064	1,096	1,129	1,163	1,198	1,233	1,270	1,309	1,348	1,388	1,430	1,473	1,517	1,563
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)	8,693	8,744	8,797	8,851	8,907	8,964	9,024	9,085	9,148	9,212	9,279	9,348	9,419	9,492	9,567
Annual Cash Flows	4,507	4,892	5,289	5,700	6,124	6,562	7,015	7,484	7,967	8,467	8,984	9,518	10,070	10,640	11,229

Expenses (Periodic)
Vacancy Costs	106	545	563	582	601	621	642	663	685	707	731	755	780	805	832
Maintenance & Repairs	0	1,023	1,056	1,091	1,127	1,164	1,203	1,243	1,284	1,326	1,370	1,415	1,462	1,510	1,560
Tenant Placement Credit	-550	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	550	200	200	606	200	200	200	690	200	200	200	786	200	200	200
Total Expenses (Periodic)	106	1,768	1,820	2,280	1,929	1,986	2,044	2,596	2,168	2,233	2,300	2,956	2,441	2,515	2,592

Total Return On Investment
Acquisition Down Payment	-32,375	0	0	0	0	0	0	0	0	0	0	0	0	0	32,375
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	4,402	3,124	3,469	3,420	4,195	4,577	4,971	4,888	5,799	6,234	6,684	6,562	7,629	8,125	8,638
Tax Savings	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	1,483	-13,845
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	28,119
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	170,054
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-29,955
Total Capital In/Out	-32,990	4,607	4,953	4,903	5,679	6,060	6,454	6,371	7,283	7,718	8,167	8,046	9,112	9,608	195,386
Total Return On Investment (IRR)	23.58%

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.