Property Analysis For: 1984 Dunn Ave
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 7,8697,8697,8697,8697,8697,8697,8697,8697,8697,8697,8697,8697,8697,8697,869
Estimated Annual Property Taxes8789049319599881,0181,0481,0801,1121,1461,1801,2151,2521,2891,328
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4199,4669,5149,5639,6149,6669,7209,7759,8339,8929,95210,01510,07910,14510,214
Annual Cash Flows 4,9215,3485,7886,2446,7157,2017,7048,2248,7609,3159,88810,48011,09211,72512,378
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-35,975000000000000035,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8063,4443,8293,7684,6375,0625,5005,4046,4226,9067,4077,2708,4589,0109,580
Tax Savings1,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,6481,648-15,384
Principal Paydown0000000000000030,833
Estimated Home Price Appreciation 00000000000000188,964
Total Selling, Holding & Closing Costs00000000000000-33,286
Total Capital In/Out-36,0215,0925,4775,4166,2856,7107,1497,0528,0718,5559,0558,91810,10610,658216,681
Total Return On Investment (IRR)23.80%
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.