Property Analysis For: 1614-1616 Cameron St
Year123456789101112131415
Revenue
Rental Income18,00018,59419,20819,84120,49621,17321,87122,59323,33924,10924,90425,72626,57527,45228,358
Expenses (Recurring)
Mortgage Payment 9,2319,2319,2319,2319,2319,2319,2319,2319,2319,2319,2319,2319,2319,2319,231
Estimated Annual Property Taxes1,0691,1011,1341,1681,2031,2391,2761,3151,3541,3951,4371,4801,5241,5701,617
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,97211,02411,07811,13311,19011,24911,31011,37211,43611,50211,57111,64111,71311,78811,864
Annual Cash Flows 7,0287,5708,1308,7089,3069,92310,56211,22111,90212,60613,33414,08514,86215,66516,494
Expenses (Periodic)
Vacancy Costs1447447687948208478759049349649961,0291,0631,0981,134
Maintenance & Repairs01,3951,4411,4881,5371,5881,6401,6941,7501,8081,8681,9291,9932,0592,127
Tenant Placement Credit-75000000000000000
Tenant Placement/Lease Renewal Fees7502002008272002002009412002002001,072200200200
Total Expenses (Periodic)1442,3382,4093,1082,5572,6352,7153,5402,8842,9733,0644,0303,2563,3573,461
Total Return On Investment
Acquisition Down Payment-42,200000000000000042,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,8845,2325,7215,6006,7497,2897,8467,6819,0189,63410,27010,05511,60612,30813,033
Tax Savings1,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,934-18,046
Principal Paydown0000000000000036,168
Estimated Home Price Appreciation 00000000000000221,661
Total Selling, Holding & Closing Costs00000000000000-39,046
Total Capital In/Out-39,8827,1657,6547,5338,6829,2229,7809,61510,95211,56712,20311,98913,54014,241255,970
Total Return On Investment (IRR)26.89%
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.