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 6,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,3226,322
Estimated Annual Property Taxes656676696717738760783807831856882908935963992
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6507,6897,7307,7737,8167,8617,9077,9558,0048,0548,1068,1608,2158,2728,330
Annual Cash Flows 3,4503,7774,1144,4634,8235,1955,5805,9786,3886,8137,2517,7058,1738,6579,157
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-28,900000000000000028,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,3622,2582,5522,5463,1703,4943,8293,7954,5334,9035,2855,2196,0886,5106,946
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000024,769
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-30,7143,5823,8763,8704,4944,8185,1535,1195,8576,2276,6096,5437,4137,834173,318
Total Return On Investment (IRR)21.72%
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.