Property Analysis For: 2906 Fulton St
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,1686,1686,1686,1686,1686,1686,1686,1686,1686,1686,1686,1686,1686,1686,168
Estimated Annual Property Taxes301310319329339349359370381393405417429442455
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,1417,1717,2017,2327,2647,2967,3307,3657,4017,4387,4767,5157,5567,5977,640
Annual Cash Flows 3,5993,9244,2604,6074,9665,3375,7206,1156,5246,9477,3847,8358,3018,7829,280
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-28,200000000000000028,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5132,4482,7422,7523,3593,6844,0194,0034,7235,0935,4755,4306,2776,6997,134
Tax Savings1,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,292-12,059
Principal Paydown0000000000000024,169
Estimated Home Price Appreciation 00000000000000148,124
Total Selling, Holding & Closing Costs00000000000000-26,092
Total Capital In/Out-29,8953,7404,0344,0444,6524,9765,3115,2966,0156,3856,7676,7227,5697,991169,476
Total Return On Investment (IRR)22.33%
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.