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 6,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,748
Estimated Annual Property Taxes656676696717738760783807831856882908935963992
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,0768,1168,1578,1998,2438,2888,3348,3818,4308,4818,5338,5868,6418,6988,757
Annual Cash Flows 3,0243,3503,6884,0364,3974,7695,1545,5515,9626,3866,8257,2787,7478,2318,731
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 2,9351,8322,1262,1202,7433,0673,4033,3684,1074,4774,8594,7935,6626,0846,520
Tax Savings1,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,3241,324-12,359
Principal Paydown0000000000000023,153
Estimated Home Price Appreciation 00000000000000151,801
Total Selling, Holding & Closing Costs00000000000000-26,740
Total Capital In/Out-31,1413,1563,4503,4444,0674,3924,7274,6925,4315,8016,1836,1176,9867,408171,275
Total Return On Investment (IRR)20.63%
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.