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 8,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,164
Estimated Annual Property Taxes523539555571589606624643663682703724746768791
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3599,3959,4329,4709,5099,5509,5919,6349,6789,7249,7709,8199,8689,9199,972
Annual Cash Flows 4,9815,4185,8706,3376,8197,3187,8338,3658,9159,48310,07010,67711,30311,95112,620
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-37,325000000000000037,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8663,5143,9103,8604,7415,1785,6295,5456,5777,0747,5887,4668,6699,2369,822
Tax Savings1,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,710-15,962
Principal Paydown0000000000000031,990
Estimated Home Price Appreciation 00000000000000196,055
Total Selling, Holding & Closing Costs00000000000000-34,535
Total Capital In/Out-37,2495,2255,6205,5706,4526,8887,3397,2558,2878,7849,2999,17610,37910,946224,695
Total Return On Investment (IRR)23.74%
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.