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 6,1296,1296,1296,1296,1296,1296,1296,1296,1296,1296,1296,1296,1296,1296,129
Estimated Annual Property Taxes304313323332342352363374385397409421433446460
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,1057,1347,1647,1957,2277,2607,2947,3297,3657,4027,4417,4807,5207,5627,605
Annual Cash Flows 3,5153,8364,1684,5114,8655,2325,6106,0016,4056,8227,2537,6998,1598,6359,126
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 3,4302,3752,6652,6773,2753,5953,9263,9124,6214,9865,3635,3216,1566,5727,002
Tax Savings1,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,2671,267-11,824
Principal Paydown0000000000000023,383
Estimated Home Price Appreciation 00000000000000145,235
Total Selling, Holding & Closing Costs00000000000000-25,584
Total Capital In/Out-29,4533,6423,9323,9444,5424,8625,1935,1795,8886,2536,6306,5887,4237,839165,863
Total Return On Investment (IRR)22.22%
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.