Property Analysis For: 1326 Noble Ave
Year123456789101112131415
Revenue
Rental Income13,62014,06914,53415,01315,50916,02116,54917,09517,66018,24218,84419,46620,10920,77221,458
Expenses (Recurring)
Mortgage Payment 7,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,475
Estimated Annual Property Taxes9299579861,0151,0461,0771,1091,1431,1771,2121,2481,2861,3251,3641,405
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0769,1249,1749,2259,2779,3319,3879,4449,5049,5649,6279,6929,7589,8279,897
Annual Cash Flows 4,5444,9455,3605,7886,2316,6897,1627,6518,1568,6789,2179,77510,35010,94611,561
Expenses (Periodic)
Vacancy Costs109563581601620641662684706730754779804831858
Maintenance & Repairs01,0551,0901,1261,1631,2021,2411,2821,3241,3681,4131,4601,5081,5581,609
Tenant Placement Credit-56800000000000000
Tenant Placement/Lease Renewal Fees568200200626200200200712200200200811200200200
Total Expenses (Periodic)1091,8181,8712,3521,9842,0422,1032,6782,2312,2982,3673,0502,5122,5892,668
Total Return On Investment
Acquisition Down Payment-34,175000000000000034,175
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4353,1273,4883,4364,2484,6475,0594,9735,9256,3806,8506,7257,8388,3578,893
Tax Savings1,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,566-14,614
Principal Paydown0000000000000029,290
Estimated Home Price Appreciation 00000000000000179,509
Total Selling, Holding & Closing Costs00000000000000-31,621
Total Capital In/Out-34,6754,6935,0545,0025,8146,2136,6256,5387,4917,9468,4168,2919,4049,923205,632
Total Return On Investment (IRR)23.30%
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.