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 7,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,683
Estimated Annual Property Taxes7868108348598859119399679961,0261,0561,0881,1211,1541,189
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,1419,1859,2309,2769,3249,3739,4249,4769,5309,5869,6439,7019,7629,8249,889
Annual Cash Flows 4,3594,7615,1765,6056,0486,5066,9797,4687,9748,4969,0369,59310,16910,76511,380
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-35,125000000000000035,125
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2512,9573,3193,2734,0804,4804,8934,8145,7616,2176,6886,5707,6778,1978,734
Tax Savings1,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,609-15,021
Principal Paydown0000000000000030,105
Estimated Home Price Appreciation 00000000000000184,499
Total Selling, Holding & Closing Costs00000000000000-32,500
Total Capital In/Out-35,7654,5664,9284,8835,6906,0896,5026,4237,3707,8268,2978,1809,2879,806210,942
Total Return On Investment (IRR)22.74%
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.