Property Analysis For: 1558 Frayser Blvd
Year123456789101112131415
Revenue
Rental Income13,02013,45013,89314,35214,82615,31515,82016,34216,88217,43918,01418,60919,22319,85720,512
Expenses (Recurring)
Mortgage Payment 7,7147,7147,7147,7147,7147,7147,7147,7147,7147,7147,7147,7147,7147,7147,714
Estimated Annual Property Taxes7517747978218458718979249519801,0091,0401,0711,1031,136
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,1379,1799,2239,2699,3159,3639,4139,4649,5169,5709,6269,6849,7439,8039,866
Annual Cash Flows 3,8834,2704,6705,0835,5105,9516,4076,8787,3657,8688,3888,9259,48010,05410,646
Expenses (Periodic)
Vacancy Costs104538556574593613633654675698721744769794820
Maintenance & Repairs01,0091,0421,0761,1121,1491,1871,2261,2661,3081,3511,3961,4421,4891,538
Tenant Placement Credit-54300000000000000
Tenant Placement/Lease Renewal Fees543200200598200200200681200200200775200200200
Total Expenses (Periodic)1041,7471,7982,2481,9051,9612,0192,5602,1412,2052,2722,9152,4112,4842,559
Total Return On Investment
Acquisition Down Payment-33,900000000000000033,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7792,5242,8722,8353,6053,9904,3884,3185,2245,6636,1166,0107,0697,5708,087
Tax Savings1,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,553-14,497
Principal Paydown0000000000000027,907
Estimated Home Price Appreciation 00000000000000178,064
Total Selling, Holding & Closing Costs00000000000000-31,366
Total Capital In/Out-35,0684,0774,4264,3885,1595,5435,9415,8716,7777,2167,6707,5638,6239,123202,096
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.