Property Analysis For: 2142 Lowell Ave
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,551
Estimated Annual Property Taxes326336346356367378389401413425438451465479493
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5497,5797,6107,6427,6757,7087,7437,7797,8157,8537,8927,9337,9748,0178,061
Annual Cash Flows 4,3914,7555,1315,5205,9216,3366,7657,2087,6668,1398,6279,1329,65410,19310,750
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,950000000000000029,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2953,1363,4663,4584,1584,5214,8974,8605,6856,1006,5286,4597,4277,8998,387
Tax Savings1,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,372-12,808
Principal Paydown0000000000000025,669
Estimated Home Price Appreciation 00000000000000157,317
Total Selling, Holding & Closing Costs00000000000000-27,712
Total Capital In/Out-30,7834,5094,8384,8305,5305,8936,2696,2327,0587,4727,9007,8318,7999,271180,803
Total Return On Investment (IRR)24.04%
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.