Property Analysis For: 215 E Emily St
Year123456789101112131415
Revenue
Rental Income12,90013,32613,76514,22014,68915,17415,67416,19216,72617,27817,84818,43719,04619,67420,323
Expenses (Recurring)
Mortgage Payment 7,1907,1907,1907,1907,1907,1907,1907,1907,1907,1907,1907,1907,1907,1907,190
Estimated Annual Property Taxes420433446459473487502517532548564581599617635
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,2828,3158,3498,3848,4198,4568,4948,5338,5748,6158,6588,7028,7478,7948,842
Annual Cash Flows 4,6185,0115,4175,8366,2696,7177,1807,6588,1528,6639,1909,73510,29810,88011,481
Expenses (Periodic)
Vacancy Costs103533551569588607627648669691714737762787813
Maintenance & Repairs09991,0321,0661,1021,1381,1761,2141,2541,2961,3391,3831,4281,4761,524
Tenant Placement Credit-53800000000000000
Tenant Placement/Lease Renewal Fees538200200592200200200675200200200768200200200
Total Expenses (Periodic)1031,7321,7832,2281,8891,9452,0032,5372,1232,1872,2532,8882,3902,4632,537
Total Return On Investment
Acquisition Down Payment-31,600000000000000031,600
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,5143,2783,6343,6084,3804,7725,1785,1226,0296,4766,9386,8477,9088,4178,944
Tax Savings1,4481,4481,4481,4481,4481,4481,4481,4481,4481,4481,4481,4481,4481,448-13,513
Principal Paydown0000000000000026,014
Estimated Home Price Appreciation 00000000000000165,983
Total Selling, Holding & Closing Costs00000000000000-29,238
Total Capital In/Out-32,1384,7265,0815,0565,8286,2206,6256,5697,4777,9248,3858,2959,3569,865189,790
Total Return On Investment (IRR)24.17%
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.