Property Analysis For: 1905 W 16th St
Year123456789101112131415
Revenue
Rental Income20,04020,70121,38422,09022,81923,57224,35025,15425,98426,84127,72728,64229,58730,56331,572
Expenses (Recurring)
Mortgage Payment 11,41811,41811,41811,41811,41811,41811,41811,41811,41811,41811,41811,41811,41811,41811,418
Estimated Annual Property Taxes500515530546563580597615633652672692713734756
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,59012,62512,66212,69912,73712,77712,81812,86012,90312,94712,99313,04113,08913,13913,191
Annual Cash Flows 7,4508,0768,7239,39110,08210,79511,53212,29413,08113,89414,73415,60116,49817,42418,381
Expenses (Periodic)
Vacancy Costs1608288558849139439741,0061,0391,0741,1091,1461,1831,2231,263
Maintenance & Repairs01,5531,6041,6571,7111,7681,8261,8871,9492,0132,0802,1482,2192,2922,368
Tenant Placement Credit-83500000000000000
Tenant Placement/Lease Renewal Fees8352002009202002002001,0482002002001,193200200200
Total Expenses (Periodic)1602,5812,6593,4612,8242,9113,0003,9413,1883,2873,3894,4873,6033,7153,831
Total Return On Investment
Acquisition Down Payment-52,200000000000000052,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 7,2895,4956,0645,9307,2587,8848,5328,3539,89310,60711,34511,11412,89513,70914,550
Tax Savings2,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,392-22,323
Principal Paydown0000000000000044,739
Estimated Home Price Appreciation 00000000000000274,188
Total Selling, Holding & Closing Costs00000000000000-48,299
Total Capital In/Out-49,0197,8878,4558,3229,64910,27610,92410,74512,28412,99913,73713,50615,28716,101315,056
Total Return On Investment (IRR)25.54%
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.