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 7,5927,5927,5927,5927,5927,5927,5927,5927,5927,5927,5927,5927,5927,5927,592
Estimated Annual Property Taxes551568585602620639658678698719740763786809833
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,8158,8518,8898,9288,9689,0109,0529,0969,1419,1889,2359,2859,3359,3889,442
Annual Cash Flows 4,9855,4045,8376,2846,7457,2237,7168,2258,7529,2969,85810,43911,03911,65912,300
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-34,250000000000000034,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8753,5653,9433,9004,7385,1565,5885,5126,4946,9707,4627,3498,4969,0389,599
Tax Savings1,5691,5691,5691,5691,5691,5691,5691,5691,5691,5691,5691,5691,5691,569-14,647
Principal Paydown0000000000000028,965
Estimated Home Price Appreciation 00000000000000179,903
Total Selling, Holding & Closing Costs00000000000000-31,690
Total Capital In/Out-34,3065,1345,5125,4706,3086,7257,1577,0818,0638,5409,0318,91810,06510,608206,380
Total Return On Investment (IRR)24.41%
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.