Property Analysis For: 1854 Lapaloma St
Year123456789101112131415
Revenue
Rental Income11,10011,46611,84512,23612,63913,05613,48713,93214,39214,86715,35815,86516,38816,92917,487
Expenses (Recurring)
Mortgage Payment 6,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,322
Estimated Annual Property Taxes244251259267275283291300309318328338348358369
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2387,2657,2937,3237,3537,3837,4157,4487,4827,5177,5537,5907,6287,6677,707
Annual Cash Flows 3,8624,2014,5514,9135,2875,6736,0726,4846,9107,3507,8058,2758,7609,2629,780
Expenses (Periodic)
Vacancy Costs89459474489506522539557576595614635656677699
Maintenance & Repairs08608889189489791,0121,0451,0791,1151,1521,1901,2291,2701,312
Tenant Placement Credit-46300000000000000
Tenant Placement/Lease Renewal Fees463200200510200200200581200200200661200200200
Total Expenses (Periodic)891,5191,5621,9171,6541,7011,7512,1831,8551,9101,9662,4852,0852,1472,211
Total Return On Investment
Acquisition Down Payment-28,900000000000000028,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7742,6832,9892,9963,6333,9714,3214,3015,0555,4415,8395,7906,6767,1157,569
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000024,769
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-30,3024,0074,3134,3204,9575,2965,6455,6266,3796,7657,1637,1148,0008,439173,941
Total Return On Investment (IRR)22.90%
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.