Property Analysis For: 1218 Minor St
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 10,92810,92810,92810,92810,92810,92810,92810,92810,92810,92810,92810,92810,92810,92810,928
Estimated Annual Property Taxes1,3001,3391,3791,4211,4631,5071,5521,5991,6471,6961,7471,8001,8531,9091,966
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,90012,95913,02013,08313,14713,21413,28213,35313,42613,50113,57813,65813,73913,82413,911
Annual Cash Flows 6,2406,8137,4048,0158,6479,3009,97410,67111,39112,13512,90413,69814,51915,36716,243
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-48,025000000000000048,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,0874,3394,8554,7105,9416,5117,0996,9078,3378,9879,6589,41211,06911,81012,576
Tax Savings2,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,200-20,537
Principal Paydown0000000000000039,535
Estimated Home Price Appreciation 00000000000000252,258
Total Selling, Holding & Closing Costs00000000000000-44,436
Total Capital In/Out-46,2386,5397,0566,9108,1418,7119,3009,10710,53711,18711,85911,61313,27014,011287,421
Total Return On Investment (IRR)24.05%
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.