Property Analysis For: 27 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 7,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,4587,458
Estimated Annual Property Taxes8879149419699981,0281,0591,0911,1241,1571,1921,2281,2651,3031,342
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0179,0649,1129,1619,2129,2659,3199,3759,4339,4929,5539,6169,6819,7479,816
Annual Cash Flows 4,3634,7585,1665,5876,0236,4736,9387,4197,9168,4298,9599,50710,07410,65911,264
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-32,775000000000000032,775
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2562,9693,3243,2774,0714,4634,8694,7885,7216,1686,6306,5117,6028,1128,639
Tax Savings1,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,5021,502-14,016
Principal Paydown0000000000000026,981
Estimated Home Price Appreciation 00000000000000172,155
Total Selling, Holding & Closing Costs00000000000000-30,326
Total Capital In/Out-33,5174,4704,8264,7795,5735,9656,3706,2907,2227,6708,1328,0139,1049,614196,210
Total Return On Investment (IRR)23.16%
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.