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 9,1059,1059,1059,1059,1059,1059,1059,1059,1059,1059,1059,1059,1059,1059,105
Estimated Annual Property Taxes7848088328578829099369649931,0231,0541,0851,1181,1511,186
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,56110,60410,64910,69610,74310,79310,84310,89510,94911,00411,06111,12011,18111,24311,307
Annual Cash Flows 4,7395,2015,6776,1706,6787,2047,7478,3098,8899,48810,10710,74711,40812,09212,797
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 4,6173,1833,6003,5274,4754,9355,4105,3006,4076,9317,4737,3218,6119,2089,825
Tax Savings1,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,8821,882-17,565
Principal Paydown0000000000000034,737
Estimated Home Price Appreciation 00000000000000215,752
Total Selling, Holding & Closing Costs00000000000000-38,005
Total Capital In/Out-41,0765,0655,4825,4096,3576,8177,2927,1828,2898,8139,3559,20310,49311,090245,819
Total Return On Investment (IRR)22.54%
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.