Property Analysis For: 1903 Ferber Ave
Year123456789101112131415
Revenue
Rental Income10,50010,84711,20411,57411,95612,35112,75813,17913,61414,06314,52815,00715,50216,01416,542
Expenses (Recurring)
Mortgage Payment 5,7645,7645,7645,7645,7645,7645,7645,7645,7645,7645,7645,7645,7645,7645,764
Estimated Annual Property Taxes274282291299308318327337347358368379391402414
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,7106,7386,7676,7986,8296,8606,8936,9276,9626,9987,0357,0737,1137,1537,195
Annual Cash Flows 3,7904,1084,4374,7775,1285,4905,8656,2526,6527,0657,4927,9348,3908,8619,348
Expenses (Periodic)
Vacancy Costs84434448463478494510527545563581600620641662
Maintenance & Repairs08138408688979269579881,0211,0551,0901,1261,1631,2011,241
Tenant Placement Credit-43800000000000000
Tenant Placement/Lease Renewal Fees438200200482200200200549200200200625200200200
Total Expenses (Periodic)841,4471,4891,8131,5751,6201,6672,0651,7661,8171,8712,3511,9832,0422,102
Total Return On Investment
Acquisition Down Payment-26,350000000000000026,350
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7062,6612,9492,9633,5533,8704,1984,1874,8865,2485,6225,5836,4076,8197,245
Tax Savings1,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,207-11,268
Principal Paydown0000000000000022,584
Estimated Home Price Appreciation 00000000000000138,407
Total Selling, Holding & Closing Costs00000000000000-24,381
Total Capital In/Out-27,9363,8684,1564,1714,7605,0775,4055,3956,0946,4556,8296,7907,6148,026158,937
Total Return On Investment (IRR)23.30%
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.