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 7,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,963
Estimated Annual Property Taxes8378628889159429709991,0291,0601,0921,1251,1591,1931,2291,266
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4729,5179,5649,6129,6619,7129,7659,8199,8759,9329,99110,05210,11510,17910,246
Annual Cash Flows 4,3284,7385,1625,6006,0526,5207,0037,5028,0188,5519,1029,67210,26010,86811,496
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 4,2182,8993,2683,2174,0454,4534,8754,7895,7616,2266,7076,5827,7178,2478,795
Tax Savings1,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,646-15,363
Principal Paydown0000000000000030,382
Estimated Home Price Appreciation 00000000000000188,701
Total Selling, Holding & Closing Costs00000000000000-33,240
Total Capital In/Out-36,5614,5454,9144,8635,6916,0996,5216,4357,4077,8728,3538,2289,3639,893215,200
Total Return On Investment (IRR)22.51%
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.