Property Analysis For: 1400 Hanger St
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 Taxes9229509781,0071,0381,0691,1011,1341,1681,2031,2391,2761,3151,3541,395
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,71510,76310,81310,86310,91610,96911,02511,08211,14111,20111,26411,32811,39411,46211,533
Annual Cash Flows 4,8255,2905,7706,2676,7807,3107,8578,4239,0089,61310,23710,88211,54912,23812,950
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 4,7003,2433,6633,5834,5455,0085,4865,3686,4917,0197,5657,4038,7119,3139,934
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-41,5895,1545,5745,4936,4556,9187,3977,2788,4028,9309,4759,31310,62111,223249,993
Total Return On Investment (IRR)22.59%
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.