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 8,9338,9338,9338,9338,9338,9338,9338,9338,9338,9338,9338,9338,9338,9338,933
Estimated Annual Property Taxes621640659679699720742764787810835860885912939
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,22610,26510,30510,34610,38810,43210,47710,52310,57110,62010,67110,72310,77610,83210,889
Annual Cash Flows 4,7745,2305,7026,1896,6927,2127,7498,3048,8789,47110,08310,71611,37012,04512,743
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 4,6543,2483,6613,5984,5284,9835,4535,3556,4416,9607,4967,3578,6239,2149,825
Tax Savings1,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,8461,846-17,234
Principal Paydown0000000000000034,081
Estimated Home Price Appreciation 00000000000000211,681
Total Selling, Holding & Closing Costs00000000000000-37,288
Total Capital In/Out-40,2995,0955,5085,4456,3746,8297,3007,2018,2888,8079,3439,20410,46911,061241,366
Total Return On Investment (IRR)22.76%
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.