Property Analysis For: 2949 Clearbrook St
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 11,04411,04411,04411,04411,04411,04411,04411,04411,04411,04411,04411,04411,04411,04411,044
Estimated Annual Property Taxes1,6351,6841,7351,7871,8401,8951,9522,0112,0712,1332,1972,2632,3312,4012,473
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)13,35113,42013,49213,56513,64113,71913,79913,88113,96714,05414,14514,23814,33314,43214,534
Annual Cash Flows 5,7896,3516,9327,5338,1548,7959,45810,14210,85011,58112,33713,11813,92514,75915,620
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-49,825000000000000049,825
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6363,8784,3844,2285,4476,0066,5836,3797,7968,4339,0928,83210,47511,20211,953
Tax Savings2,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,283-21,307
Principal Paydown0000000000000042,137
Estimated Home Price Appreciation 00000000000000261,713
Total Selling, Holding & Closing Costs00000000000000-46,101
Total Capital In/Out-48,4066,1606,6676,5117,7308,2898,8668,66210,07910,71611,37511,11512,75813,485298,219
Total Return On Investment (IRR)22.98%
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.