Property Analysis For: 201 Pineview Ave
Year123456789101112131415
Revenue
Rental Income15,30015,80516,32616,86517,42217,99718,59119,20419,83820,49221,16921,86722,58923,33424,104
Expenses (Recurring)
Mortgage Payment 8,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,522
Estimated Annual Property Taxes7848088328578829099369649931,0231,0541,0851,1181,1511,186
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,97810,02110,06610,11310,16010,20910,26010,31210,36610,42110,47810,53710,59710,66010,724
Annual Cash Flows 5,3225,7846,2606,7537,2627,7878,3318,8929,47210,07110,69011,33011,99112,67513,381
Expenses (Periodic)
Vacancy Costs122632653675697720744768794820847875904933964
Maintenance & Repairs01,1851,2241,2651,3071,3501,3941,4401,4881,5371,5881,6401,6941,7501,808
Tenant Placement Credit-63800000000000000
Tenant Placement/Lease Renewal Fees638200200703200200200800200200200911200200200
Total Expenses (Periodic)1222,0182,0782,6422,2042,2702,3383,0092,4812,5572,6343,4262,7982,8832,972
Total Return On Investment
Acquisition Down Payment-37,450000000000000037,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,2003,7664,1834,1105,0585,5185,9935,8836,9917,5158,0567,9049,1949,79110,409
Tax Savings1,7161,7161,7161,7161,7161,7161,7161,7161,7161,7161,7161,7161,7161,716-16,015
Principal Paydown0000000000000030,830
Estimated Home Price Appreciation 00000000000000196,711
Total Selling, Holding & Closing Costs00000000000000-34,651
Total Capital In/Out-37,0345,4825,8995,8266,7747,2347,7087,5998,7069,2309,7729,62010,91011,507224,734
Total Return On Investment (IRR)24.39%
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.