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 8,8158,8158,8158,8158,8158,8158,8158,8158,8158,8158,8158,8158,8158,8158,815
Estimated Annual Property Taxes621640659679699720742764787810835860885912939
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,10810,14710,18710,22810,27010,31410,35910,40510,45310,50210,55310,60510,65910,71410,771
Annual Cash Flows 4,8925,3485,8196,3066,8107,3307,8678,4228,9969,58810,20110,83311,48712,16312,861
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-40,300000000000000040,300
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7723,3663,7793,7164,6455,1015,5715,4726,5597,0787,6147,4758,7409,3329,943
Tax Savings1,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,846-17,234
Principal Paydown0000000000000034,540
Estimated Home Price Appreciation 00000000000000211,681
Total Selling, Holding & Closing Costs00000000000000-37,288
Total Capital In/Out-40,1825,2135,6255,5626,4926,9477,4177,3198,4068,9249,4619,32110,58711,178241,942
Total Return On Investment (IRR)23.00%
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.