Property Analysis For: 1846 Pinedale Ave
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 5,8955,8955,8955,8955,8955,8955,8955,8955,8955,8955,8955,8955,8955,8955,895
Estimated Annual Property Taxes512527543559576594611630649668688709730752774
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,0797,1157,1517,1897,2287,2687,3097,3517,3957,4407,4867,5347,5837,6347,686
Annual Cash Flows 3,6613,9804,3094,6505,0025,3655,7416,1296,5306,9457,3737,8168,2738,7469,234
Expenses (Periodic)
Vacancy Costs86444458474489505522539557575594614634655677
Maintenance & Repairs08328608889179479791,0111,0441,0791,1141,1511,1891,2281,269
Tenant Placement Credit-44800000000000000
Tenant Placement/Lease Renewal Fees448200200493200200200562200200200640200200200
Total Expenses (Periodic)861,4761,5181,8551,6061,6531,7012,1121,8011,8541,9092,4052,0242,0842,146
Total Return On Investment
Acquisition Down Payment-26,950000000000000026,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5752,5042,7912,7953,3953,7134,0404,0174,7295,0915,4655,4116,2506,6627,089
Tax Savings1,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,235-11,525
Principal Paydown0000000000000023,098
Estimated Home Price Appreciation 00000000000000141,559
Total Selling, Holding & Closing Costs00000000000000-24,936
Total Capital In/Out-28,6403,7394,0264,0304,6304,9475,2755,2525,9646,3266,6996,6467,4857,897162,234
Total Return On Investment (IRR)22.71%
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.