Property Analysis For: 2710 Lowell Ave
Year123456789101112131415
Revenue
Rental Income11,10011,46611,84512,23612,63913,05613,48713,93214,39214,86715,35815,86516,38816,92917,487
Expenses (Recurring)
Mortgage Payment 6,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,189
Estimated Annual Property Taxes656676696717738760783807831856882908935963992
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5177,5577,5987,6407,6847,7297,7757,8227,8717,9227,9748,0278,0838,1398,198
Annual Cash Flows 3,5833,9094,2474,5954,9555,3285,7126,1106,5216,9457,3847,8378,3058,7899,290
Expenses (Periodic)
Vacancy Costs89459474489506522539557576595614635656677699
Maintenance & Repairs08608889189489791,0121,0451,0791,1151,1521,1901,2291,2701,312
Tenant Placement Credit-46300000000000000
Tenant Placement/Lease Renewal Fees463200200510200200200581200200200661200200200
Total Expenses (Periodic)891,5191,5621,9171,6541,7011,7512,1831,8551,9101,9662,4852,0852,1472,211
Total Return On Investment
Acquisition Down Payment-27,200000000000000027,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,4942,3912,6842,6783,3023,6263,9613,9274,6665,0355,4185,3526,2216,6437,078
Tax Savings1,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,246-11,632
Principal Paydown0000000000000022,392
Estimated Home Price Appreciation 00000000000000142,872
Total Selling, Holding & Closing Costs00000000000000-25,167
Total Capital In/Out-28,9603,6373,9313,9254,5484,8725,2085,1735,9126,2826,6646,5987,4677,889162,743
Total Return On Investment (IRR)22.38%
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.