Property Analysis For: 25 Neal Pl
Year123456789101112131415
Revenue
Rental Income13,38013,82214,27814,74915,23615,73816,25816,79417,34817,92118,51219,12319,75420,40621,080
Expenses (Recurring)
Mortgage Payment 7,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,458
Estimated Annual Property Taxes9339619901,0201,0501,0821,1141,1471,1821,2171,2541,2911,3301,3701,411
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0639,1119,1619,2129,2649,3189,3749,4329,4919,5529,6159,6799,7469,8159,885
Annual Cash Flows 4,3174,7115,1175,5375,9716,4206,8837,3627,8578,3698,8979,44410,00810,59111,194
Expenses (Periodic)
Vacancy Costs107553571590609630650672694717740765790816843
Maintenance & Repairs01,0371,0711,1061,1431,1801,2191,2601,3011,3441,3881,4341,4821,5301,581
Tenant Placement Credit-55800000000000000
Tenant Placement/Lease Renewal Fees558200200615200200200700200200200797200200200
Total Expenses (Periodic)1071,7891,8422,3111,9522,0102,0702,6312,1952,2612,3292,9962,4722,5472,624
Total Return On Investment
Acquisition Down Payment-32,775000000000000032,775
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2102,9213,2753,2274,0194,4104,8144,7315,6626,1086,5696,4487,5368,0458,570
Tax Savings1,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,502-14,016
Principal Paydown0000000000000026,981
Estimated Home Price Appreciation 00000000000000172,155
Total Selling, Holding & Closing Costs00000000000000-30,326
Total Capital In/Out-33,5634,4234,7774,7285,5215,9126,3156,2337,1647,6108,0707,9499,0389,546196,140
Total Return On Investment (IRR)23.04%
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.