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 5,9745,9745,9745,9745,9745,9745,9745,9745,9745,9745,9745,9745,9745,9745,974
Estimated Annual Property Taxes512527543559576594611630649668688709730752774
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,1587,1937,2307,2677,3067,3467,3877,4307,4747,5197,5657,6137,6627,7127,765
Annual Cash Flows 3,5823,9014,2314,5714,9235,2875,6626,0516,4526,8667,2957,7378,1958,6679,156
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 3,4962,4252,7132,7173,3173,6343,9623,9394,6505,0125,3865,3336,1716,5847,010
Tax Savings1,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,235-11,525
Principal Paydown0000000000000022,791
Estimated Home Price Appreciation 00000000000000141,559
Total Selling, Holding & Closing Costs00000000000000-24,936
Total Capital In/Out-28,7193,6603,9483,9514,5524,8695,1965,1745,8856,2476,6216,5677,4067,818161,849
Total Return On Investment (IRR)22.49%
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.