Property Analysis For: 2906 Bishop St
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,509
Estimated Annual Property Taxes6847057267477707938178418668929199479751,0041,035
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,8659,9069,9489,99110,03510,08110,12810,17710,22710,27810,33110,38610,44210,50010,560
Annual Cash Flows 5,1355,5896,0596,5447,0457,5638,0988,6519,2229,81210,42211,05311,70412,37613,072
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-38,900000000000000038,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,0153,6074,0183,9534,8815,3345,8025,7016,7867,3027,8367,6948,9579,54610,154
Tax Savings1,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,782-16,635
Principal Paydown0000000000000033,340
Estimated Home Price Appreciation 00000000000000204,328
Total Selling, Holding & Closing Costs00000000000000-35,993
Total Capital In/Out-38,6035,3905,8005,7366,6637,1167,5847,4848,5689,0849,6189,47610,73911,328234,094
Total Return On Investment (IRR)23.72%
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.