Property Analysis For: 1540 Baltimore St
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 7,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,858
Estimated Annual Property Taxes9049319599881,0171,0481,0791,1121,1451,1801,2151,2511,2891,3281,367
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4349,4829,5309,5809,6329,6859,7409,7979,8559,9159,97610,04010,10510,17310,242
Annual Cash Flows 4,3664,7745,1965,6316,0826,5477,0287,5258,0388,5699,1179,68410,26910,87411,499
Expenses (Periodic)
Vacancy Costs110570589608629649671693716739764789815842870
Maintenance & Repairs01,0691,1041,1411,1791,2171,2581,2991,3421,3861,4321,4791,5281,5781,631
Tenant Placement Credit-57500000000000000
Tenant Placement/Lease Renewal Fees575200200634200200200722200200200822200200200
Total Expenses (Periodic)1101,8391,8932,3832,0072,0672,1282,7142,2582,3262,3963,0902,5432,6202,700
Total Return On Investment
Acquisition Down Payment-35,925000000000000035,925
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2552,9353,3023,2484,0754,4804,9004,8115,7816,2436,7216,5947,7268,2548,799
Tax Savings1,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,646-15,363
Principal Paydown0000000000000030,790
Estimated Home Price Appreciation 00000000000000188,701
Total Selling, Holding & Closing Costs00000000000000-33,240
Total Capital In/Out-36,5244,5814,9484,8945,7216,1266,5466,4577,4277,8898,3678,2409,3729,900215,612
Total Return On Investment (IRR)22.59%
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.