Property Analysis For: 2944 N. Trezevant St
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 7,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,858
Estimated Annual Property Taxes8378628889159429709991,0291,0601,0921,1251,1591,1931,2291,266
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3679,4129,4599,5079,5579,6089,6609,7149,7709,8279,8869,94710,01010,07410,141
Annual Cash Flows 4,4334,8435,2675,7056,1576,6257,1087,6078,1238,6569,2079,77610,36510,97211,600
Expenses (Periodic)
Vacancy Costs110570589608629649671693716739764789815842870
Maintenance & Repairs01,0691,1041,1411,1791,2171,2581,2991,3421,3861,4321,4791,5281,5781,631
Tenant Placement Credit-57500000000000000
Tenant Placement/Lease Renewal Fees575200200634200200200722200200200822200200200
Total Expenses (Periodic)1101,8391,8932,3832,0072,0672,1282,7142,2582,3262,3963,0902,5432,6202,700
Total Return On Investment
Acquisition Down Payment-35,925000000000000035,925
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3223,0043,3733,3214,1504,5584,9804,8945,8656,3316,8116,6867,8228,3528,900
Tax Savings1,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,646-15,363
Principal Paydown0000000000000030,790
Estimated Home Price Appreciation 00000000000000188,701
Total Selling, Holding & Closing Costs00000000000000-33,240
Total Capital In/Out-36,4574,6505,0194,9675,7966,2046,6266,5407,5117,9778,4578,3329,4689,998215,714
Total Return On Investment (IRR)22.75%
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.