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 8,0288,0288,0288,0288,0288,0288,0288,0288,0288,0288,0288,0288,0288,0288,028
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)9,6609,7099,7599,8119,8659,9209,97610,03510,09510,15710,22110,28710,35510,42410,496
Annual Cash Flows 3,9604,3614,7755,2025,6446,1016,5737,0607,5648,0858,6239,1799,75410,34810,961
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-36,700000000000000036,700
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8512,5432,9032,8503,6614,0594,4704,3825,3345,7876,2566,1307,2417,7598,294
Tax Savings1,6821,6821,6821,6821,6821,6821,6821,6821,6821,6821,6821,6821,6821,682-15,694
Principal Paydown0000000000000031,454
Estimated Home Price Appreciation 00000000000000192,772
Total Selling, Holding & Closing Costs00000000000000-33,957
Total Capital In/Out-37,6674,2244,5854,5325,3425,7406,1516,0647,0157,4697,9387,8118,9239,440219,569
Total Return On Investment (IRR)21.60%
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.