Property Analysis For: 1561 Marianna St
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,114
Estimated Annual Property Taxes624643662682702723745767790814839864890916944
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4107,4497,4897,5307,5727,6167,6617,7087,7567,8057,8557,9087,9628,0178,074
Annual Cash Flows 3,3303,6463,9724,3094,6575,0175,3895,7736,1706,5807,0047,4427,8958,3638,846
Expenses (Periodic)
Vacancy Costs86444458474489505522539557575594614634655677
Maintenance & Repairs08328608889179479791,0111,0441,0791,1141,1511,1891,2281,269
Tenant Placement Credit-44800000000000000
Tenant Placement/Lease Renewal Fees448200200493200200200562200200200640200200200
Total Expenses (Periodic)861,4761,5181,8551,6061,6531,7012,1121,8011,8541,9092,4052,0242,0842,146
Total Return On Investment
Acquisition Down Payment-27,950000000000000027,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,2442,1702,4542,4543,0513,3643,6883,6614,3684,7265,0955,0375,8716,2796,700
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,955
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-29,9253,4513,7343,7354,3314,6454,9684,9415,6496,0076,3766,3187,1527,560167,603
Total Return On Investment (IRR)21.59%
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.