Property Analysis For: 1887 Ferber Ave
Year123456789101112131415
Revenue
Rental Income12,90013,32613,76514,22014,68915,17415,67416,19216,72617,27817,84818,43719,04619,67420,323
Expenses (Recurring)
Mortgage Payment 7,6407,6407,6407,6407,6407,6407,6407,6407,6407,6407,6407,6407,6407,6407,640
Estimated Annual Property Taxes371382394405418430443456470484499514529545561
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,6838,7148,7468,7808,8148,8498,8858,9238,9619,0019,0429,0849,1279,1719,217
Annual Cash Flows 4,2174,6125,0195,4405,8756,3256,7897,2697,7658,2778,8079,3549,91910,50311,106
Expenses (Periodic)
Vacancy Costs103533551569588607627648669691714737762787813
Maintenance & Repairs09991,0321,0661,1021,1381,1761,2141,2541,2961,3391,3831,4281,4761,524
Tenant Placement Credit-53800000000000000
Tenant Placement/Lease Renewal Fees538200200592200200200675200200200768200200200
Total Expenses (Periodic)1031,7321,7832,2281,8891,9452,0032,5372,1232,1872,2532,8882,3902,4632,537
Total Return On Investment
Acquisition Down Payment-33,575000000000000033,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1142,8793,2363,2123,9864,3804,7874,7325,6416,0906,5546,4657,5288,0408,569
Tax Savings1,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,538-14,358
Principal Paydown0000000000000027,640
Estimated Home Price Appreciation 00000000000000176,357
Total Selling, Holding & Closing Costs00000000000000-31,066
Total Capital In/Out-34,4234,4174,7744,7515,5245,9186,3256,2717,1807,6298,0928,0039,0679,578200,717
Total Return On Investment (IRR)22.78%
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.