Property Analysis For: 2732 Frisco Ave
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,551
Estimated Annual Property Taxes8088328578839099379659941,0241,0541,0861,1181,1521,1871,222
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,0318,0768,1218,1688,2178,2678,3188,3718,4268,4828,5408,6008,6618,7258,790
Annual Cash Flows 3,9094,2584,6204,9935,3795,7786,1906,6157,0557,5107,9808,4658,9679,48510,021
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,950000000000000029,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8132,6402,9542,9313,6153,9624,3214,2675,0755,4715,8805,7926,7407,1917,658
Tax Savings1,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,372-12,808
Principal Paydown0000000000000025,669
Estimated Home Price Appreciation 00000000000000157,317
Total Selling, Holding & Closing Costs00000000000000-27,712
Total Capital In/Out-31,2654,0124,3274,3034,9885,3355,6935,6406,4476,8437,2527,1648,1128,563180,074
Total Return On Investment (IRR)22.65%
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.