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 6,4096,4096,4096,4096,4096,4096,4096,4096,4096,4096,4096,4096,4096,4096,409
Estimated Annual Property Taxes368379390402414427439453466480495509525540557
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4497,4817,5137,5467,5807,6157,6517,6897,7277,7667,8077,8497,8927,9377,983
Annual Cash Flows 3,1713,4903,8204,1614,5134,8775,2535,6416,0436,4586,8867,3297,7878,2608,749
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 3,0862,0282,3162,3272,9223,2403,5693,5534,2594,6224,9974,9515,7846,1976,625
Tax Savings1,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,2581,258-11,739
Principal Paydown0000000000000021,991
Estimated Home Price Appreciation 00000000000000144,185
Total Selling, Holding & Closing Costs00000000000000-25,398
Total Capital In/Out-29,6073,2863,5743,5844,1804,4984,8274,8115,5175,8806,2546,2097,0427,455163,114
Total Return On Investment (IRR)21.29%
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.