Property Analysis For: 2822 Brewer Ave
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,0106,0106,0106,0106,0106,0106,0106,0106,0106,0106,0106,0106,0106,0106,010
Estimated Annual Property Taxes614632651671691712733755778801825850875902929
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2967,3347,3747,4157,4577,5017,5457,5917,6397,6887,7387,7907,8437,8987,955
Annual Cash Flows 3,4443,7604,0864,4244,7725,1325,5045,8896,2866,6977,1217,5608,0138,4818,965
Expenses (Periodic)
Vacancy Costs86444458474489505522539557575594614634655677
Maintenance & Repairs08328608889179479791,0111,0441,0791,1141,1511,1891,2281,269
Tenant Placement Credit-44800000000000000
Tenant Placement/Lease Renewal Fees448200200493200200200562200200200640200200200
Total Expenses (Periodic)861,4761,5181,8551,6061,6531,7012,1121,8011,8541,9092,4052,0242,0842,146
Total Return On Investment
Acquisition Down Payment-27,475000000000000027,475
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,3582,2842,5682,5693,1663,4793,8043,7774,4854,8435,2135,1555,9906,3986,819
Tax Savings1,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,259-11,749
Principal Paydown0000000000000023,548
Estimated Home Price Appreciation 00000000000000144,316
Total Selling, Holding & Closing Costs00000000000000-25,422
Total Capital In/Out-29,3583,5433,8273,8284,4254,7385,0635,0365,7446,1026,4716,4147,2487,657164,988
Total Return On Investment (IRR)21.98%
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.