Property Analysis For: 1494 Mary Jane Ave
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 8,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,164
Estimated Annual Property Taxes9891,0191,0491,0811,1131,1471,1811,2161,2531,2901,3291,3691,4101,4521,496
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,8259,8759,9279,97910,03410,09010,14810,20710,26910,33210,39710,46410,53310,60410,677
Annual Cash Flows 4,5154,9385,3755,8286,2956,7777,2767,7928,3258,8759,44410,03210,63911,26711,915
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-37,325000000000000037,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4003,0343,4163,3514,2174,6385,0734,9725,9866,4666,9626,8218,0048,5519,117
Tax Savings1,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,710-15,962
Principal Paydown0000000000000031,990
Estimated Home Price Appreciation 00000000000000196,055
Total Selling, Holding & Closing Costs00000000000000-34,535
Total Capital In/Out-37,7154,7455,1265,0615,9276,3486,7836,6827,6968,1768,6728,5319,71410,262223,990
Total Return On Investment (IRR)22.65%
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.