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 6,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,195
Estimated Annual Property Taxes614632651671691712733755778801825850875902929
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4817,5207,5607,6017,6437,6867,7317,7777,8247,8737,9247,9758,0298,0848,141
Annual Cash Flows 3,2593,5743,9014,2384,5874,9475,3195,7046,1016,5126,9367,3757,8288,2968,780
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 3,1732,0992,3832,3832,9803,2943,6183,5924,3004,6575,0274,9705,8046,2126,634
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,637
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-29,9973,3793,6643,6644,2614,5754,8994,8725,5805,9386,3086,2507,0857,493167,219
Total Return On Investment (IRR)21.40%
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.