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 7,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,891
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)9,4969,5449,5949,6459,6979,7529,8079,8659,9249,98510,04810,11310,17910,24810,319
Annual Cash Flows 3,8844,2774,6845,1045,5385,9876,4506,9297,4247,9368,4649,0109,57510,15810,761
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-36,075000000000000036,075
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7772,4882,8422,7933,5863,9774,3814,2985,2295,6756,1356,0147,1037,6118,137
Tax Savings1,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,653-15,427
Principal Paydown0000000000000030,919
Estimated Home Price Appreciation 00000000000000189,489
Total Selling, Holding & Closing Costs00000000000000-33,379
Total Capital In/Out-37,1454,1414,4954,4465,2395,6306,0335,9516,8827,3287,7887,6678,7569,264215,813
Total Return On Investment (IRR)21.54%
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.