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 9,8829,8829,8829,8829,8829,8829,8829,8829,8829,8829,8829,8829,8829,8829,882
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)11,62311,67511,72911,78411,84111,90011,96012,02312,08712,15312,22112,29212,36412,43812,515
Annual Cash Flows 6,3776,9197,4798,0578,6559,2739,91110,57011,25211,95612,68313,43514,21115,01415,843
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-45,175000000000000045,175
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,2334,5815,0704,9496,0986,6387,1967,0318,3688,9839,6199,40410,95511,65712,382
Tax Savings2,0702,0702,0702,0702,0702,0702,0702,0702,0702,0702,0702,0702,0702,070-19,318
Principal Paydown0000000000000038,718
Estimated Home Price Appreciation 00000000000000237,288
Total Selling, Holding & Closing Costs00000000000000-41,799
Total Capital In/Out-43,3726,6517,1407,0198,1688,7089,2669,10110,43711,05311,68911,47413,02513,727272,446
Total Return On Investment (IRR)24.88%
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.