Property Analysis For: 2211 S Pine St
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 8,1328,1328,1328,1328,1328,1328,1328,1328,1328,1328,1328,1328,1328,1328,132
Estimated Annual Property Taxes633652672692712734756779802826851876903930957
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4379,4769,5169,5589,6009,6459,6909,7379,7859,8349,8859,9389,99210,04810,106
Annual Cash Flows 4,3634,7805,2105,6546,1136,5887,0787,5858,1088,6499,2089,78510,38210,99911,636
Expenses (Periodic)
Vacancy Costs110570589608629649671693716739764789815842870
Maintenance & Repairs01,0691,1041,1411,1791,2171,2581,2991,3421,3861,4321,4791,5281,5781,631
Tenant Placement Credit-57500000000000000
Tenant Placement/Lease Renewal Fees575200200634200200200722200200200822200200200
Total Expenses (Periodic)1101,8391,8932,3832,0072,0672,1282,7142,2582,3262,3963,0902,5432,6202,700
Total Return On Investment
Acquisition Down Payment-37,175000000000000037,175
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2532,9403,3163,2714,1064,5214,9504,8715,8506,3236,8126,6957,8398,3788,935
Tax Savings1,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,703-15,897
Principal Paydown0000000000000031,861
Estimated Home Price Appreciation 00000000000000195,267
Total Selling, Holding & Closing Costs00000000000000-34,397
Total Capital In/Out-37,7194,6445,0204,9745,8106,2246,6536,5747,5548,0278,5158,3999,54210,082222,945
Total Return On Investment (IRR)22.43%
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.