Property Analysis For: 2517 Allis St
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 7,0937,0937,0937,0937,0937,0937,0937,0937,0937,0937,0937,0937,0937,0937,093
Estimated Annual Property Taxes551568585602620639658678698719740763786809833
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,3168,3528,3908,4298,4698,5108,5538,5978,6428,6888,7368,7868,8368,8898,943
Annual Cash Flows 5,4845,9036,3366,7837,2457,7228,2158,7259,2519,79510,35710,93811,53812,15812,799
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-32,425000000000000032,425
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,3744,0644,4424,4005,2385,6556,0876,0116,9937,4697,9617,8488,9959,53810,098
Tax Savings1,4861,4861,4861,4861,4861,4861,4861,4861,4861,4861,4861,4861,4861,486-13,866
Principal Paydown0000000000000027,790
Estimated Home Price Appreciation 00000000000000170,317
Total Selling, Holding & Closing Costs00000000000000-30,002
Total Capital In/Out-32,0655,5495,9285,8856,7237,1417,5727,4978,4798,9559,4479,33410,48111,023196,763
Total Return On Investment (IRR)26.19%
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.