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 7,9627,9627,9627,9627,9627,9627,9627,9627,9627,9627,9627,9627,9627,9627,962
Estimated Annual Property Taxes7117327547778008248498749019289569841,0141,0441,075
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3459,3879,4299,4739,5199,5659,6149,6639,7149,7679,8219,8779,9349,99310,054
Annual Cash Flows 4,1554,5594,9765,4085,8536,3146,7907,2827,7908,3158,8589,4189,99710,59611,215
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-36,400000000000000036,400
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0472,7553,1203,0763,8864,2884,7044,6275,5776,0366,5106,3957,5058,0288,569
Tax Savings1,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,668-15,566
Principal Paydown0000000000000031,197
Estimated Home Price Appreciation 00000000000000191,196
Total Selling, Holding & Closing Costs00000000000000-33,680
Total Capital In/Out-37,1854,4234,7874,7445,5535,9566,3716,2957,2457,7038,1778,0639,1739,696218,116
Total Return On Investment (IRR)22.10%
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.