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 11,57111,57111,57111,57111,57111,57111,57111,57111,57111,57111,57111,57111,57111,57111,571
Estimated Annual Property Taxes500515530546563580597615633652672692713734756
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,74312,77812,81412,85112,89012,92912,97013,01213,05513,10013,14613,19313,24213,29213,343
Annual Cash Flows 7,2977,9248,5719,2399,92910,64311,38012,14212,92813,74114,58115,44916,34517,27218,229
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 7,1375,3435,9115,7787,1057,7328,3808,2019,74010,45511,19310,96212,74313,55714,398
Tax Savings2,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,3922,392-22,323
Principal Paydown0000000000000044,145
Estimated Home Price Appreciation 00000000000000316,966
Total Selling, Holding & Closing Costs00000000000000-48,299
Total Capital In/Out-49,1717,7358,3038,1709,49710,12410,77210,59312,13212,84613,58413,35315,13515,949357,088
Total Return On Investment (IRR)25.88%
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.