Property Analysis For: 2906 Fulton St
Year123456789101112131415
Revenue
Rental Income10,80011,15611,52511,90512,29812,70413,12313,55614,00314,46514,94315,43615,94516,47117,015
Expenses (Recurring)
Mortgage Payment 5,9885,9885,9885,9885,9885,9885,9885,9885,9885,9885,9885,9885,9885,9885,988
Estimated Annual Property Taxes301310319329339349359370381393405417429442455
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,9616,9907,0207,0517,0837,1167,1507,1857,2217,2587,2967,3357,3757,4177,460
Annual Cash Flows 3,8394,1664,5044,8545,2155,5885,9736,3716,7837,2087,6478,1018,5709,0549,555
Expenses (Periodic)
Vacancy Costs86446461476492508525542560579598617638659681
Maintenance & Repairs08378648939229539841,0171,0501,0851,1211,1581,1961,2351,276
Tenant Placement Credit-45000000000000000
Tenant Placement/Lease Renewal Fees450200200496200200200565200200200643200200200
Total Expenses (Periodic)861,4831,5251,8651,6141,6611,7092,1241,8101,8641,9182,4182,0342,0942,157
Total Return On Investment
Acquisition Down Payment-27,375000000000000027,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7532,6832,9792,9893,6003,9274,2644,2474,9725,3445,7295,6836,5366,9607,398
Tax Savings1,2541,2541,2541,2541,2541,2541,2541,2541,2541,2541,2541,2541,2541,254-11,707
Principal Paydown0000000000000023,462
Estimated Home Price Appreciation 00000000000000143,791
Total Selling, Holding & Closing Costs00000000000000-25,329
Total Capital In/Out-28,8683,9374,2334,2434,8555,1815,5185,5026,2276,5986,9836,9377,7908,214164,991
Total Return On Investment (IRR)23.18%
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.