Property Analysis For: 1590 Rebecca
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,3597,3597,3597,3597,3597,3597,3597,3597,3597,3597,3597,3597,3597,3597,359
Estimated Annual Property Taxes9409689971,0271,0581,0901,1221,1561,1911,2261,2631,3011,3401,3801,422
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,9719,0199,0699,1219,1739,2289,2849,3429,4019,4629,5259,5909,6579,7269,797
Annual Cash Flows 4,1694,5544,9525,3645,7896,2286,6827,1517,6368,1378,6559,1909,74310,31410,904
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-33,200000000000000033,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0642,7933,1403,0953,8684,2514,6464,5675,4775,9136,3646,2477,3127,8098,323
Tax Savings1,5211,5211,5211,5211,5211,5211,5211,5211,5211,5211,5211,5211,5211,521-14,198
Principal Paydown0000000000000028,077
Estimated Home Price Appreciation 00000000000000174,388
Total Selling, Holding & Closing Costs00000000000000-30,719
Total Capital In/Out-34,1154,3144,6614,6165,3895,7726,1676,0896,9987,4347,8857,7698,8339,330199,072
Total Return On Investment (IRR)22.62%
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.