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 7,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,858
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)9,4599,5079,5569,6079,6609,7149,7699,8279,8869,94710,00910,07410,14010,20910,279
Annual Cash Flows 4,1614,5634,9775,4065,8496,3076,7807,2697,7748,2968,8359,3929,96810,56311,178
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-35,450000000000000035,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0522,7453,1063,0543,8664,2644,6774,5905,5435,9986,4686,3437,4567,9748,511
Tax Savings1,6241,6241,6241,6241,6241,6241,6241,6241,6241,6241,6241,6241,6241,624-15,160
Principal Paydown0000000000000029,980
Estimated Home Price Appreciation 00000000000000186,206
Total Selling, Holding & Closing Costs00000000000000-32,801
Total Capital In/Out-36,2734,3694,7304,6785,4905,8896,3016,2157,1677,6228,0927,9679,0809,599212,186
Total Return On Investment (IRR)22.21%
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.