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 6,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,748
Estimated Annual Property Taxes407419432445458472486501516531547563580598616
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8277,8597,8937,9277,9627,9998,0368,0758,1158,1568,1988,2428,2868,3338,380
Annual Cash Flows 3,2733,6073,9524,3084,6775,0585,4515,8576,2776,7117,1607,6238,1028,5969,107
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 3,1842,0882,3902,3923,0233,3563,7003,6754,4224,8025,1935,1376,0176,4496,896
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000023,153
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-30,8923,4123,7143,7164,3484,6805,0244,9995,7466,1266,5186,4627,3417,774171,652
Total Return On Investment (IRR)21.31%
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.