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 7,8477,8477,8477,8477,8477,8477,8477,8477,8477,8477,8477,8477,8477,8477,847
Estimated Annual Property Taxes551568585602620639658678698719740763786809833
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0709,1079,1459,1849,2249,2659,3089,3519,3979,4439,4919,5409,5919,6439,697
Annual Cash Flows 4,7305,1485,5816,0286,4906,9677,4607,9708,4969,0409,60210,18310,78311,40312,044
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-35,875000000000000035,875
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6193,3093,6883,6454,4834,9015,3325,2566,2396,7157,2077,0938,2408,7839,344
Tax Savings1,6441,6441,6441,6441,6441,6441,6441,6441,6441,6441,6441,6441,6441,644-15,341
Principal Paydown0000000000000030,747
Estimated Home Price Appreciation 00000000000000188,438
Total Selling, Holding & Closing Costs00000000000000-33,194
Total Capital In/Out-36,1124,9535,3315,2896,1276,5446,9766,9007,8828,3598,8508,7379,88410,427215,869
Total Return On Investment (IRR)23.47%
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.