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 7,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,8917,891
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)9,4509,4979,5459,5959,6469,6989,7539,8089,8669,9259,98610,04910,11410,18010,249
Annual Cash Flows 3,9304,3254,7335,1545,5906,0406,5056,9867,4827,9968,5269,0749,64010,22610,830
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-36,075000000000000036,075
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8232,5352,8912,8443,6384,0304,4354,3555,2875,7356,1976,0787,1697,6798,206
Tax Savings1,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,6531,653-15,427
Principal Paydown0000000000000030,919
Estimated Home Price Appreciation 00000000000000189,489
Total Selling, Holding & Closing Costs00000000000000-33,379
Total Capital In/Out-37,0994,1884,5444,4965,2915,6836,0886,0086,9407,3887,8507,7318,8229,332215,883
Total Return On Investment (IRR)21.64%
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.