Property Analysis For: 15 Neal Pl
Year123456789101112131415
Revenue
Rental Income13,50013,94614,40614,88115,37215,87916,40316,94517,50418,08218,67819,29519,93120,58921,269
Expenses (Recurring)
Mortgage Payment 7,5267,5267,5267,5267,5267,5267,5267,5267,5267,5267,5267,5267,5267,5267,526
Estimated Annual Property Taxes7117327547778008248498749019289569841,0141,0441,075
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,9098,9518,9939,0379,0839,1299,1779,2279,2789,3319,3859,4409,4989,5579,618
Annual Cash Flows 4,5914,9955,4125,8446,2906,7507,2267,7188,2268,7519,2949,85410,43411,03211,651
Expenses (Periodic)
Vacancy Costs108558576595615635656678700723747772797824851
Maintenance & Repairs01,0461,0801,1161,1531,1911,2301,2711,3131,3561,4011,4471,4951,5441,595
Tenant Placement Credit-56300000000000000
Tenant Placement/Lease Renewal Fees563200200620200200200706200200200804200200200
Total Expenses (Periodic)1081,8041,8572,3311,9682,0262,0862,6552,2132,2792,3483,0232,4922,5682,646
Total Return On Investment
Acquisition Down Payment-33,075000000000000033,075
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4833,1913,5563,5124,3224,7245,1405,0636,0136,4726,9466,8317,9418,4649,005
Tax Savings1,5151,5151,5151,5151,5151,5151,5151,5151,5151,5151,5151,5151,5151,515-14,144
Principal Paydown0000000000000027,228
Estimated Home Price Appreciation 00000000000000173,731
Total Selling, Holding & Closing Costs00000000000000-30,603
Total Capital In/Out-33,5774,7075,0715,0285,8376,2396,6556,5797,5287,9878,4618,3479,4579,980198,292
Total Return On Investment (IRR)23.68%
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.