Property Analysis For: 2201 Boulevard Ave
Year123456789101112131415
Revenue
Rental Income13,50013,94614,40614,88115,37215,87916,40316,94517,50418,08218,67819,29519,93120,58921,269
Expenses (Recurring)
Mortgage Payment 7,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,328
Estimated Annual Property Taxes7868108348598859119399679961,0261,0561,0881,1211,1541,189
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7868,8308,8758,9218,9699,0189,0699,1219,1759,2309,2879,3469,4079,4699,533
Annual Cash Flows 4,7145,1165,5315,9606,4036,8617,3357,8248,3298,8519,3919,94910,52511,12011,735
Expenses (Periodic)
Vacancy Costs108558576595615635656678700723747772797824851
Maintenance & Repairs01,0461,0801,1161,1531,1911,2301,2711,3131,3561,4011,4471,4951,5441,595
Tenant Placement Credit-56300000000000000
Tenant Placement/Lease Renewal Fees563200200620200200200706200200200804200200200
Total Expenses (Periodic)1081,8041,8572,3311,9682,0262,0862,6552,2132,2792,3483,0232,4922,5682,646
Total Return On Investment
Acquisition Down Payment-33,500000000000000033,500
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6063,3123,6743,6294,4364,8355,2485,1696,1166,5727,0436,9268,0338,5529,090
Tax Savings1,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,535-14,326
Principal Paydown0000000000000028,712
Estimated Home Price Appreciation 00000000000000175,963
Total Selling, Holding & Closing Costs00000000000000-30,996
Total Capital In/Out-33,8594,8475,2095,1645,9716,3706,7836,7047,6518,1078,5788,4619,56810,087201,943
Total Return On Investment (IRR)23.88%
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.