Property Analysis For: 2311 Alameda Ave
Year123456789101112131415
Revenue
Rental Income11,40011,77612,16512,56612,98113,40913,85214,30914,78115,26915,77316,29316,83117,38617,960
Expenses (Recurring)
Mortgage Payment 6,3566,3566,3566,3566,3566,3566,3566,3566,3566,3566,3566,3566,3566,3566,356
Estimated Annual Property Taxes1,2001,2361,2731,3111,3511,3911,4331,4761,5201,5661,6131,6611,7111,7621,815
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,2288,2848,3428,4028,4638,5268,5918,6588,7278,7998,8728,9479,0259,1059,188
Annual Cash Flows 3,1723,4923,8234,1654,5184,8835,2615,6516,0546,4706,9017,3467,8068,2818,773
Expenses (Periodic)
Vacancy Costs91471487503519536554572591611631652673695718
Maintenance & Repairs08839129429741,0061,0391,0731,1091,1451,1831,2221,2621,3041,347
Tenant Placement Credit-47500000000000000
Tenant Placement/Lease Renewal Fees475200200524200200200596200200200679200200200
Total Expenses (Periodic)911,5541,5991,9691,6931,7421,7932,2421,9001,9562,0142,5532,1362,1992,265
Total Return On Investment
Acquisition Down Payment-28,675000000000000028,675
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,0811,9382,2242,1962,8253,1413,4683,4094,1544,5144,8874,7935,6706,0826,507
Tax Savings1,3141,3141,3141,3141,3141,3141,3141,3141,3141,3141,3141,3141,3141,314-12,262
Principal Paydown0000000000000024,250
Estimated Home Price Appreciation 00000000000000150,619
Total Selling, Holding & Closing Costs00000000000000-26,532
Total Capital In/Out-30,7803,2523,5383,5104,1394,4554,7814,7235,4685,8286,2016,1076,9847,396171,257
Total Return On Investment (IRR)20.91%
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.