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 7,0107,0107,0107,0107,0107,0107,0107,0107,0107,0107,0107,0107,0107,0107,010
Estimated Annual Property Taxes158163168173178183189194200206212219225232239
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8407,8657,8907,9177,9447,9728,0018,0318,0618,0938,1258,1598,1938,2298,265
Annual Cash Flows 4,7605,1515,5555,9726,4036,8497,3097,7848,2768,7839,3089,85010,40910,98811,585
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 4,6593,4543,8093,7964,5534,9445,3485,3076,1976,6427,1037,0288,0708,5789,102
Tax Savings1,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,4491,449-13,524
Principal Paydown0000000000000026,745
Estimated Home Price Appreciation 00000000000000166,115
Total Selling, Holding & Closing Costs00000000000000-29,261
Total Capital In/Out-32,0174,9035,2585,2456,0026,3936,7976,7567,6468,0918,5528,4779,51910,027190,802
Total Return On Investment (IRR)24.61%
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.