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 8,9858,9858,9858,9858,9858,9858,9858,9858,9858,9858,9858,9858,9858,9858,985
Estimated Annual Property Taxes7848088328578829099369649931,0231,0541,0851,1181,1511,186
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,44110,48410,52910,57610,62310,67310,72310,77510,82910,88410,94111,00011,06111,12311,187
Annual Cash Flows 4,8595,3205,7976,2896,7987,3247,8678,4299,0099,60810,22710,86711,52812,21112,917
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-41,075000000000000041,075
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7373,3033,7203,6474,5955,0545,5295,4206,5277,0517,5937,4418,7319,3289,945
Tax Savings1,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,882-17,565
Principal Paydown0000000000000035,204
Estimated Home Price Appreciation 00000000000000215,752
Total Selling, Holding & Closing Costs00000000000000-38,005
Total Capital In/Out-40,9565,1855,6015,5296,4776,9367,4117,3028,4098,9339,4759,32310,61311,210246,406
Total Return On Investment (IRR)22.78%
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.