Property Analysis For: 1689 Gregory Ave
Year123456789101112131415
Revenue
Rental Income11,40011,77612,16512,56612,98113,40913,85214,30914,78115,26915,77316,29316,83117,38617,960
Expenses (Recurring)
Mortgage Payment 6,2566,2566,2566,2566,2566,2566,2566,2566,2566,2566,2566,2566,2566,2566,256
Estimated Annual Property Taxes210216223229236243251258266274282291299308318
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,1387,1647,1927,2207,2497,2787,3097,3417,3737,4077,4417,4777,5137,5517,590
Annual Cash Flows 4,2624,6124,9735,3475,7326,1316,5436,9687,4087,8628,3318,8169,3179,83510,370
Expenses (Periodic)
Vacancy Costs91471487503519536554572591611631652673695718
Maintenance & Repairs08839129429741,0061,0391,0731,1091,1451,1831,2221,2621,3041,347
Tenant Placement Credit-47500000000000000
Tenant Placement/Lease Renewal Fees475200200524200200200596200200200679200200200
Total Expenses (Periodic)911,5541,5991,9691,6931,7421,7932,2421,9001,9562,0142,5532,1362,1992,265
Total Return On Investment
Acquisition Down Payment-28,600000000000000028,600
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1713,0583,3743,3784,0394,3894,7504,7265,5085,9066,3186,2647,1827,6368,105
Tax Savings1,3101,3101,3101,3101,3101,3101,3101,3101,3101,3101,3101,3101,3101,310-12,230
Principal Paydown0000000000000024,512
Estimated Home Price Appreciation 00000000000000150,225
Total Selling, Holding & Closing Costs00000000000000-26,463
Total Capital In/Out-29,6194,3684,6854,6885,3505,6996,0606,0376,8187,2177,6287,5748,4928,946172,749
Total Return On Investment (IRR)24.07%
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.