Property Analysis For: 120 Southeastern Ave
Year123456789101112131415
Revenue
Rental Income15,54016,05316,58317,13017,69518,27918,88219,50520,14920,81421,50122,21022,94323,70024,482
Expenses (Recurring)
Mortgage Payment 9,1219,1219,1219,1219,1219,1219,1219,1219,1219,1219,1219,1219,1219,1219,121
Estimated Annual Property Taxes9619901,0201,0501,0821,1141,1471,1821,2171,2541,2921,3301,3701,4111,454
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,75410,80310,85410,90610,95911,01511,07111,13011,19011,25211,31611,38211,45011,52011,592
Annual Cash Flows 4,7865,2495,7296,2246,7367,2647,8118,3758,9599,56210,18510,82811,49412,18112,891
Expenses (Periodic)
Vacancy Costs124642663685708731755780806833860888918948979
Maintenance & Repairs01,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,6661,7211,7781,836
Tenant Placement Credit-64800000000000000
Tenant Placement/Lease Renewal Fees648200200714200200200813200200200925200200200
Total Expenses (Periodic)1242,0462,1072,6842,2352,3022,3713,0562,5172,5942,6733,4802,8382,9263,015
Total Return On Investment
Acquisition Down Payment-41,700000000000000041,700
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6613,2033,6223,5404,5014,9625,4395,3206,4426,9687,5127,3498,6559,2559,875
Tax Savings1,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,911-17,832
Principal Paydown0000000000000035,740
Estimated Home Price Appreciation 00000000000000219,035
Total Selling, Holding & Closing Costs00000000000000-38,584
Total Capital In/Out-41,6285,1145,5325,4516,4116,8737,3507,2308,3528,8799,4239,25910,56611,166249,934
Total Return On Investment (IRR)22.51%
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.