Property Analysis For: 1123 Haynes St
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 8,1868,1868,1868,1868,1868,1868,1868,1868,1868,1868,1868,1868,1868,1868,186
Estimated Annual Property Taxes523539555571589606624643663682703724746768791
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3819,4179,4549,4929,5319,5719,6139,6569,7009,7459,7929,8409,8909,9419,993
Annual Cash Flows 4,9595,3965,8486,3156,7987,2967,8118,3448,8939,46210,04910,65511,28211,92912,598
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-35,975000000000000035,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8443,4933,8893,8394,7205,1565,6085,5246,5557,0537,5677,4448,6479,2149,800
Tax Savings1,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,648-15,384
Principal Paydown0000000000000029,616
Estimated Home Price Appreciation 00000000000000188,964
Total Selling, Holding & Closing Costs00000000000000-33,286
Total Capital In/Out-35,9825,1415,5375,4876,3686,8057,2567,1728,2038,7019,2159,09310,29510,863215,684
Total Return On Investment (IRR)23.95%
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.