Property Analysis For: 4225 Glenbrook St
Year123456789101112131415
Revenue
Rental Income11,70012,08612,48512,89713,32313,76214,21614,68515,17015,67116,18816,72217,27417,84418,433
Expenses (Recurring)
Mortgage Payment 6,5726,5726,5726,5726,5726,5726,5726,5726,5726,5726,5726,5726,5726,5726,572
Estimated Annual Property Taxes6696897107317537767998238478738999269549821,012
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,9137,9547,9958,0388,0828,1278,1738,2228,2718,3228,3748,4298,4848,5428,601
Annual Cash Flows 3,7874,1334,4904,8595,2415,6356,0436,4646,8997,3497,8138,2948,7909,3029,832
Expenses (Periodic)
Vacancy Costs94483499516533550569587607627648669691714737
Maintenance & Repairs09069369679991,0321,0661,1011,1381,1751,2141,2541,2961,3381,382
Tenant Placement Credit-48800000000000000
Tenant Placement/Lease Renewal Fees488200200537200200200612200200200697200200200
Total Expenses (Periodic)941,5901,6362,0211,7321,7831,8352,3011,9452,0022,0622,6202,1862,2522,320
Total Return On Investment
Acquisition Down Payment-30,450000000000000030,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6932,5432,8542,8393,5093,8534,2084,1634,9555,3475,7525,6746,6037,0507,512
Tax Savings1,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,395-13,022
Principal Paydown0000000000000026,447
Estimated Home Price Appreciation 00000000000000159,943
Total Selling, Holding & Closing Costs00000000000000-28,174
Total Capital In/Out-31,8623,9384,2494,2344,9045,2485,6035,5586,3506,7427,1477,0697,9988,445183,156
Total Return On Investment (IRR)22.29%
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.