Property Analysis For: 1906 Farrington St
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 6,9186,9186,9186,9186,9186,9186,9186,9186,9186,9186,9186,9186,9186,9186,918
Estimated Annual Property Taxes158163168173178183189194200206212219225232239
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,7487,7737,7987,8257,8527,8807,9097,9387,9698,0018,0338,0678,1018,1378,173
Annual Cash Flows 4,8525,2435,6476,0646,4966,9417,4017,8778,3688,8769,4009,94210,50211,08011,678
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-31,625000000000000031,625
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7523,5463,9013,8884,6465,0375,4415,3996,2896,7357,1957,1208,1628,6709,195
Tax Savings1,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,449-13,524
Principal Paydown0000000000000027,105
Estimated Home Price Appreciation 00000000000000166,115
Total Selling, Holding & Closing Costs00000000000000-29,261
Total Capital In/Out-31,9244,9955,3505,3376,0956,4866,8906,8487,7388,1848,6448,5699,61110,119191,254
Total Return On Investment (IRR)24.86%
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.