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 6,2466,2466,2466,2466,2466,2466,2466,2466,2466,2466,2466,2466,2466,2466,246
Estimated Annual Property Taxes368379390402414427439453466480495509525540557
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2867,3177,3497,3837,4177,4527,4887,5257,5647,6037,6447,6867,7297,7737,819
Annual Cash Flows 3,3343,6533,9834,3244,6765,0405,4165,8056,2066,6217,0507,4937,9508,4238,912
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-27,450000000000000027,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,2492,1922,4802,4903,0853,4043,7323,7164,4234,7855,1605,1155,9476,3616,788
Tax Savings1,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,258-11,739
Principal Paydown0000000000000022,598
Estimated Home Price Appreciation 00000000000000144,185
Total Selling, Holding & Closing Costs00000000000000-25,398
Total Capital In/Out-29,4433,4493,7383,7484,3434,6614,9904,9745,6806,0436,4186,3737,2057,618163,883
Total Return On Investment (IRR)21.74%
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.