Property Analysis For: 1527 Gold Ave
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,481
Estimated Annual Property Taxes569586604622640660679700721742765788811836861
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7228,7598,7978,8378,8788,9208,9639,0079,0539,1009,1499,1999,2509,3039,358
Annual Cash Flows 4,4184,8145,2245,6476,0856,5367,0037,4867,9848,4999,0319,58110,15010,73711,343
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-34,200000000000000034,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3133,0543,4123,3784,1644,5594,9674,9025,8256,2756,7416,6397,7198,2328,763
Tax Savings1,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,567-14,625
Principal Paydown0000000000000029,312
Estimated Home Price Appreciation 00000000000000179,640
Total Selling, Holding & Closing Costs00000000000000-31,644
Total Capital In/Out-34,8204,6214,9794,9455,7316,1266,5346,4697,3927,8428,3088,2069,2869,799205,646
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.