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 6,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,5766,576
Estimated Annual Property Taxes656676696717738760783807831856882908935963992
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,9047,9447,9858,0278,0718,1168,1628,2098,2588,3098,3618,4148,4698,5268,585
Annual Cash Flows 3,1963,5223,8604,2084,5694,9415,3265,7236,1346,5586,9977,4507,9198,4038,903
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 3,1072,0042,2982,2912,9153,2393,5753,5404,2794,6495,0314,9655,8346,2566,692
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000023,791
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-30,9693,3283,6223,6164,2394,5644,8994,8645,6035,9736,3556,2897,1587,580172,085
Total Return On Investment (IRR)21.06%
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.