Property Analysis For: 1600 Julian St
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 7,0257,0257,0257,0257,0257,0257,0257,0257,0257,0257,0257,0257,0257,0257,025
Estimated Annual Property Taxes434447460474488503518534550566583601619637656
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,1318,1658,1998,2348,2708,3088,3468,3868,4268,4698,5128,5568,6028,6508,698
Annual Cash Flows 4,4694,8515,2475,6556,0776,5136,9647,4297,9118,4088,9219,45210,00010,56711,152
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-30,875000000000000030,875
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3683,1543,5003,4794,2274,6095,0034,9525,8326,2676,7166,6317,6618,1578,669
Tax Savings1,4151,4151,4151,4151,4151,4151,4151,4151,4151,4151,4151,4151,4151,415-13,203
Principal Paydown0000000000000025,417
Estimated Home Price Appreciation 00000000000000162,175
Total Selling, Holding & Closing Costs00000000000000-28,568
Total Capital In/Out-31,5934,5694,9154,8945,6426,0236,4186,3667,2467,6828,1318,0459,0769,572185,366
Total Return On Investment (IRR)23.96%
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.