Property Analysis For: 1863 Farrington St
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,1326,1326,1326,1326,1326,1326,1326,1326,1326,1326,1326,1326,1326,1326,132
Estimated Annual Property Taxes476490505520536552568585603621640659679699720
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2807,3157,3507,3877,4247,4637,5037,5447,5877,6307,6757,7217,7697,8187,869
Annual Cash Flows 3,4603,7804,1104,4524,8055,1705,5475,9366,3396,7557,1847,6298,0878,5629,052
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 3,3742,3042,5922,5973,1993,5173,8463,8244,5374,9005,2765,2246,0646,4786,906
Tax Savings1,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,235-11,525
Principal Paydown0000000000000022,186
Estimated Home Price Appreciation 00000000000000141,559
Total Selling, Holding & Closing Costs00000000000000-24,936
Total Capital In/Out-28,8413,5393,8273,8324,4334,7525,0815,0595,7726,1356,5106,4597,2997,713161,140
Total Return On Investment (IRR)22.15%
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.