Property Analysis For: 1515 W 36th St
Year123456789101112131415
Revenue
Rental Income13,62014,06914,53415,01315,50916,02116,54917,09517,66018,24218,84419,46620,10920,77221,458
Expenses (Recurring)
Mortgage Payment 7,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,594
Estimated Annual Property Taxes9609891,0181,0491,0801,1131,1461,1811,2161,2531,2901,3291,3691,4101,452
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,2269,2759,3269,3789,4319,4869,5439,6019,6629,7249,7889,8539,9219,99110,063
Annual Cash Flows 4,3944,7945,2085,6366,0786,5347,0067,4947,9988,5199,0579,61310,18710,78111,395
Expenses (Periodic)
Vacancy Costs109563581601620641662684706730754779804831858
Maintenance & Repairs01,0551,0901,1261,1631,2021,2411,2821,3241,3681,4131,4601,5081,5581,609
Tenant Placement Credit-56800000000000000
Tenant Placement/Lease Renewal Fees568200200626200200200712200200200811200200200
Total Expenses (Periodic)1091,8181,8712,3521,9842,0422,1032,6782,2312,2982,3673,0502,5122,5892,668
Total Return On Investment
Acquisition Down Payment-33,375000000000000033,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2852,9763,3373,2844,0944,4924,9034,8165,7676,2216,6906,5637,6758,1928,727
Tax Savings1,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,529-14,272
Principal Paydown0000000000000027,475
Estimated Home Price Appreciation 00000000000000175,307
Total Selling, Holding & Closing Costs00000000000000-30,881
Total Capital In/Out-34,0614,5054,8664,8135,6236,0216,4326,3457,2967,7508,2198,0929,2049,722199,731
Total Return On Investment (IRR)23.09%
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.