Property Analysis For: 2106 Maple St
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,7398,7398,7398,7398,7398,7398,7398,7398,7398,7398,7398,7398,7398,7398,739
Estimated Annual Property Taxes621640659679699720742764787810835860885912939
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,03210,07010,11010,15210,19410,23810,28310,32910,37710,42610,47610,52810,58210,63710,694
Annual Cash Flows 4,9685,4255,8966,3836,8867,4067,9448,4999,0729,66510,27710,91011,56412,23912,937
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-39,950000000000000039,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8483,4433,8553,7934,7225,1775,6485,5496,6367,1557,6917,5518,8179,40910,020
Tax Savings1,8301,8301,8301,8301,8301,8301,8301,8301,8301,8301,8301,8301,8301,830-17,084
Principal Paydown0000000000000034,240
Estimated Home Price Appreciation 00000000000000209,843
Total Selling, Holding & Closing Costs00000000000000-36,964
Total Capital In/Out-39,7715,2735,6865,6236,5527,0087,4787,3798,4668,9859,5219,38210,64711,239240,004
Total Return On Investment (IRR)23.21%
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.