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 8,2408,2408,2408,2408,2408,2408,2408,2408,2408,2408,2408,2408,2408,2408,240
Estimated Annual Property Taxes633652672692712734756779802826851876903930957
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,5459,5849,6259,6669,7099,7539,7989,8459,8939,9439,99410,04710,10110,15710,214
Annual Cash Flows 4,2554,6715,1015,5466,0056,4796,9707,4768,0008,5419,0999,67710,27410,89011,527
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 4,1442,8323,2083,1623,9984,4134,8414,7635,7426,2156,7046,5877,7318,2708,827
Tax Savings1,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,7031,703-15,897
Principal Paydown0000000000000031,439
Estimated Home Price Appreciation 00000000000000195,267
Total Selling, Holding & Closing Costs00000000000000-34,397
Total Capital In/Out-37,8274,5354,9114,8665,7016,1166,5456,4667,4457,9188,4078,2909,4349,973222,413
Total Return On Investment (IRR)22.20%
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.