Property Analysis For: 1641 S Cooper St
Year123456789101112131415
Revenue
Rental Income10,62010,97011,33211,70612,09312,49212,90413,33013,77014,22414,69415,17815,67916,19716,731
Expenses (Recurring)
Mortgage Payment 5,9225,9225,9225,9225,9225,9225,9225,9225,9225,9225,9225,9225,9225,9225,922
Estimated Annual Property Taxes368379390402414427439453466480495509525540557
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,9626,9937,0257,0587,0927,1277,1647,2017,2397,2797,3207,3617,4057,4497,495
Annual Cash Flows 3,6583,9774,3074,6485,0005,3645,7406,1296,5306,9457,3747,8178,2758,7489,236
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-26,025000000000000026,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5732,5162,8042,8143,4103,7284,0564,0414,7475,1105,4845,4396,2726,6857,112
Tax Savings1,1921,1921,1921,1921,1921,1921,1921,1921,1921,1921,1921,1921,1921,192-11,129
Principal Paydown0000000000000021,424
Estimated Home Price Appreciation 00000000000000136,700
Total Selling, Holding & Closing Costs00000000000000-24,080
Total Capital In/Out-27,7593,7083,9964,0074,6024,9205,2495,2335,9396,3026,6776,6317,4647,877156,052
Total Return On Investment (IRR)22.95%
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.