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 6,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,195
Estimated Annual Property Taxes624643662682702723745767790814839864890916944
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4917,5307,5707,6127,6547,6987,7437,7897,8377,8867,9377,9898,0438,0998,156
Annual Cash Flows 3,2493,5643,8904,2274,5754,9355,3075,6916,0886,4996,9237,3617,8138,2818,765
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 3,1632,0882,3722,3722,9693,2823,6063,5794,2874,6445,0144,9565,7906,1986,619
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,637
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-30,0073,3693,6533,6534,2504,5634,8874,8605,5675,9256,2946,2367,0717,478167,204
Total Return On Investment (IRR)21.37%
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.