Property Analysis For: 1973 Wynton St
Year123456789101112131415
Revenue
Rental Income11,10011,46611,84512,23612,63913,05613,48713,93214,39214,86715,35815,86516,38816,92917,487
Expenses (Recurring)
Mortgage Payment 6,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,576
Estimated Annual Property Taxes407419432445458472486501516531547563580598616
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6557,6877,7217,7557,7907,8277,8647,9037,9437,9848,0268,0708,1148,1618,208
Annual Cash Flows 3,4453,7794,1244,4804,8495,2305,6236,0296,4496,8837,3327,7958,2748,7689,279
Expenses (Periodic)
Vacancy Costs89459474489506522539557576595614635656677699
Maintenance & Repairs08608889189489791,0121,0451,0791,1151,1521,1901,2291,2701,312
Tenant Placement Credit-46300000000000000
Tenant Placement/Lease Renewal Fees463200200510200200200581200200200661200200200
Total Expenses (Periodic)891,5191,5621,9171,6541,7011,7512,1831,8551,9101,9662,4852,0852,1472,211
Total Return On Investment
Acquisition Down Payment-28,900000000000000028,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,3562,2602,5622,5643,1953,5283,8723,8474,5944,9735,3655,3096,1896,6217,068
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000023,791
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-30,7203,5843,8863,8884,5194,8525,1965,1715,9186,2986,6906,6347,5137,946172,462
Total Return On Investment (IRR)21.76%
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.