Property Analysis For: 2207 Pratt St
Year123456789101112131415
Revenue
Rental Income11,10011,46611,84512,23612,63913,05613,48713,93214,39214,86715,35815,86516,38816,92917,487
Expenses (Recurring)
Mortgage Payment 6,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,576
Estimated Annual Property Taxes301310319329339349359370381393405417429442455
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5497,5787,6087,6397,6717,7047,7387,7737,8097,8467,8847,9237,9638,0058,048
Annual Cash Flows 3,5513,8884,2364,5964,9685,3525,7496,1606,5847,0227,4747,9428,4258,9249,440
Expenses (Periodic)
Vacancy Costs89459474489506522539557576595614635656677699
Maintenance & Repairs08608889189489791,0121,0451,0791,1151,1521,1901,2291,2701,312
Tenant Placement Credit-46300000000000000
Tenant Placement/Lease Renewal Fees463200200510200200200581200200200661200200200
Total Expenses (Periodic)891,5191,5621,9171,6541,7011,7512,1831,8551,9101,9662,4852,0852,1472,211
Total Return On Investment
Acquisition Down Payment-28,900000000000000028,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,4622,3692,6742,6793,3153,6513,9983,9774,7285,1125,5085,4566,3406,7777,229
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000023,791
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-30,6143,6943,9984,0044,6394,9755,3235,3016,0536,4366,8326,7807,6648,101172,622
Total Return On Investment (IRR)22.06%
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.