Property Analysis | 4214 Moss St

Property Analysis For: 4214 Moss St

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

Revenue
Rental Income	15,300	15,805	16,326	16,865	17,422	17,997	18,591	19,204	19,838	20,492	21,169	21,867	22,589	23,334	24,104

Expenses (Recurring)
Mortgage Payment	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754	7,754
Estimated Annual Property Taxes	954	983	1,012	1,042	1,074	1,106	1,139	1,173	1,208	1,245	1,282	1,321	1,360	1,401	1,443
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)	9,380	9,429	9,479	9,531	9,584	9,639	9,696	9,754	9,814	9,876	9,939	10,005	10,072	10,142	10,213
Annual Cash Flows	5,920	6,376	6,847	7,334	7,838	8,358	8,895	9,450	10,024	10,617	11,230	11,863	12,517	13,193	13,891

Expenses (Periodic)
Vacancy Costs	122	632	653	675	697	720	744	768	794	820	847	875	904	933	964
Maintenance & Repairs	0	1,185	1,224	1,265	1,307	1,350	1,394	1,440	1,488	1,537	1,588	1,640	1,694	1,750	1,808
Tenant Placement Credit	-638	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	638	200	200	703	200	200	200	800	200	200	200	911	200	200	200
Total Expenses (Periodic)	122	2,018	2,078	2,642	2,204	2,270	2,338	3,009	2,481	2,557	2,634	3,426	2,798	2,883	2,972

Total Return On Investment
Acquisition Down Payment	-35,925	0	0	0	0	0	0	0	0	0	0	0	0	0	35,925
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	5,798	4,359	4,770	4,692	5,634	6,088	6,557	6,442	7,543	8,060	8,595	8,437	9,719	10,309	10,919
Tax Savings	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	1,646	-15,363
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	31,202
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	188,701
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-33,240
Total Capital In/Out	-34,981	6,005	6,416	6,338	7,280	7,734	8,203	8,088	9,189	9,706	10,241	10,083	11,365	11,955	218,144
Total Return On Investment (IRR)	26.14%

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.