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 6,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,114
Estimated Annual Property Taxes614632651671691712733755778801825850875902929
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4007,4387,4787,5197,5617,6057,6497,6957,7437,7927,8427,8947,9478,0028,059
Annual Cash Flows 3,3403,6563,9824,3204,6685,0285,4015,7856,1836,5937,0187,4567,9098,3778,861
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-27,950000000000000027,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,2542,1802,4642,4653,0623,3763,7003,6734,3814,7395,1095,0515,8866,2946,716
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,955
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-29,9153,4613,7453,7464,3424,6564,9804,9545,6626,0206,3896,3327,1667,574167,618
Total Return On Investment (IRR)21.62%
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.