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 8,0688,0688,0688,0688,0688,0688,0688,0688,0688,0688,0688,0688,0688,0688,068
Estimated Annual Property Taxes7117327547778008248498749019289569841,0141,0441,075
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4519,4939,5369,5809,6259,6729,7209,7699,8209,8739,9279,98310,04010,09910,160
Annual Cash Flows 4,0494,4534,8705,3015,7476,2086,6847,1767,6848,2098,7519,3129,89110,49011,108
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 3,9412,6493,0132,9703,7794,1824,5974,5215,4715,9296,4036,2897,3997,9228,462
Tax Savings1,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,668-15,566
Principal Paydown0000000000000030,783
Estimated Home Price Appreciation 00000000000000191,196
Total Selling, Holding & Closing Costs00000000000000-33,680
Total Capital In/Out-37,2924,3174,6814,6385,4475,8496,2656,1897,1387,5978,0717,9579,0679,590217,596
Total Return On Investment (IRR)21.88%
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.