Property Analysis For: 2646 Supreme Ave
Year123456789101112131415
Revenue
Rental Income10,50010,84711,20411,57411,95612,35112,75813,17913,61414,06314,52815,00715,50216,01416,542
Expenses (Recurring)
Mortgage Payment 5,8255,8255,8255,8255,8255,8255,8255,8255,8255,8255,8255,8255,8255,8255,825
Estimated Annual Property Taxes231238245252260268276284293301310320329339349
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,7286,7556,7836,8126,8416,8726,9036,9366,9697,0037,0397,0757,1137,1517,191
Annual Cash Flows 3,7724,0914,4214,7625,1155,4795,8556,2446,6457,0607,4897,9328,3908,8639,351
Expenses (Periodic)
Vacancy Costs84434448463478494510527545563581600620641662
Maintenance & Repairs08138408688979269579881,0211,0551,0901,1261,1631,2011,241
Tenant Placement Credit-43800000000000000
Tenant Placement/Lease Renewal Fees438200200482200200200549200200200625200200200
Total Expenses (Periodic)841,4471,4891,8131,5751,6201,6672,0651,7661,8171,8712,3511,9832,0422,102
Total Return On Investment
Acquisition Down Payment-25,600000000000000025,600
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6882,6442,9332,9493,5403,8584,1884,1794,8805,2435,6185,5816,4076,8217,249
Tax Savings1,1731,1731,1731,1731,1731,1731,1731,1731,1731,1731,1731,1731,1731,173-10,947
Principal Paydown0000000000000021,075
Estimated Home Price Appreciation 00000000000000134,468
Total Selling, Holding & Closing Costs00000000000000-23,687
Total Capital In/Out-27,2393,8174,1064,1224,7135,0315,3615,3526,0526,4166,7916,7547,5807,994153,757
Total Return On Investment (IRR)23.44%
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.