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 9,2439,2439,2439,2439,2439,2439,2439,2439,2439,2439,2439,2439,2439,2439,243
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)10,87610,92510,97611,02811,08111,13611,19311,25211,31211,37411,43811,50411,57111,64111,713
Annual Cash Flows 4,6645,1285,6076,1026,6147,1437,6898,2548,8379,44010,06310,70711,37212,05912,769
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 4,5403,0823,5003,4194,3794,8415,3185,1986,3206,8467,3907,2278,5339,1349,754
Tax Savings1,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,9111,911-17,832
Principal Paydown0000000000000035,265
Estimated Home Price Appreciation 00000000000000219,035
Total Selling, Holding & Closing Costs00000000000000-38,584
Total Capital In/Out-41,7504,9925,4115,3296,2906,7517,2287,1098,2318,7579,3019,13810,44411,044249,338
Total Return On Investment (IRR)22.27%
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.