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 6,2516,2516,2516,2516,2516,2516,2516,2516,2516,2516,2516,2516,2516,2516,251
Estimated Annual Property Taxes301310319329339349359370381393405417429442455
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2247,2537,2837,3147,3467,3797,4137,4477,4837,5207,5587,5987,6387,6807,723
Annual Cash Flows 3,5163,8414,1784,5254,8845,2545,6376,0336,4426,8657,3017,7528,2198,7009,198
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 3,4302,3662,6602,6703,2773,6013,9373,9214,6415,0105,3925,3486,1956,6167,052
Tax Savings1,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,2921,292-12,059
Principal Paydown0000000000000023,849
Estimated Home Price Appreciation 00000000000000148,124
Total Selling, Holding & Closing Costs00000000000000-26,092
Total Capital In/Out-29,9783,6583,9523,9624,5694,8945,2295,2135,9336,3026,6846,6407,4877,909169,073
Total Return On Investment (IRR)22.11%
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.