Property Analysis For: 1592 Hugenot St
Year123456789101112131415
Revenue
Rental Income10,62010,97011,33211,70612,09312,49212,90413,33013,77014,22414,69415,17815,67916,19716,731
Expenses (Recurring)
Mortgage Payment 6,0486,0486,0486,0486,0486,0486,0486,0486,0486,0486,0486,0486,0486,0486,048
Estimated Annual Property Taxes304313323332342352363374385397409421433446460
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,0247,0537,0847,1157,1477,1807,2147,2497,2857,3227,3607,3997,4407,4817,524
Annual Cash Flows 3,5963,9174,2494,5924,9465,3125,6916,0816,4856,9037,3347,7798,2408,7159,207
Expenses (Periodic)
Vacancy Costs85439453468484500516533551569588607627648669
Maintenance & Repairs08238508789079379681,0001,0331,0671,1021,1381,1761,2151,255
Tenant Placement Credit-44300000000000000
Tenant Placement/Lease Renewal Fees443200200488200200200555200200200632200200200
Total Expenses (Periodic)851,4621,5031,8341,5911,6371,6842,0881,7841,8361,8902,3782,0032,0632,124
Total Return On Investment
Acquisition Down Payment-27,650000000000000027,650
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5112,4552,7462,7583,3553,6764,0073,9934,7025,0675,4445,4016,2376,6537,083
Tax Savings1,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,267-11,824
Principal Paydown0000000000000023,698
Estimated Home Price Appreciation 00000000000000145,235
Total Selling, Holding & Closing Costs00000000000000-25,584
Total Capital In/Out-29,3723,7224,0134,0254,6224,9435,2735,2605,9696,3346,7116,6687,5037,920166,258
Total Return On Investment (IRR)22.44%
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.