Property Analysis For: 2226 Stephanie Ave
Year123456789101112131415
Revenue
Rental Income13,50013,94614,40614,88115,37215,87916,40316,94517,50418,08218,67819,29519,93120,58921,269
Expenses (Recurring)
Mortgage Payment 7,4157,4157,4157,4157,4157,4157,4157,4157,4157,4157,4157,4157,4157,4157,415
Estimated Annual Property Taxes1,2331,2701,3081,3471,3881,4291,4721,5161,5621,6091,6571,7071,7581,8111,865
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3209,3779,4369,4979,5599,6249,6909,7589,8289,9019,97510,05210,13110,21310,297
Annual Cash Flows 4,1804,5684,9695,3845,8136,2566,7147,1877,6758,1818,7039,2429,80010,37610,972
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-33,900000000000000033,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0722,7643,1133,0533,8454,2304,6274,5325,4635,9016,3556,2207,3087,8098,326
Tax Savings1,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,5531,553-14,497
Principal Paydown0000000000000029,055
Estimated Home Price Appreciation 00000000000000178,064
Total Selling, Holding & Closing Costs00000000000000-31,366
Total Capital In/Out-34,7754,3184,6664,6065,3985,7836,1806,0857,0167,4557,9087,7738,8619,362203,482
Total Return On Investment (IRR)22.45%
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.