Property Analysis For: 2982 Southwall St
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,0536,0536,0536,0536,0536,0536,0536,0536,0536,0536,0536,0536,0536,0536,053
Estimated Annual Property Taxes656676696717738760783807831856882908935963992
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,3817,4217,4627,5047,5477,5927,6387,6867,7357,7867,8387,8917,9468,0038,062
Annual Cash Flows 3,3593,6743,9994,3354,6825,0415,4115,7946,1906,5997,0227,4597,9108,3778,859
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-26,950000000000000026,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,2732,1982,4812,4803,0763,3883,7113,6834,3894,7455,1135,0545,8876,2936,713
Tax Savings1,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,2351,235-11,525
Principal Paydown0000000000000022,487
Estimated Home Price Appreciation 00000000000000141,559
Total Selling, Holding & Closing Costs00000000000000-24,936
Total Capital In/Out-28,9423,4333,7163,7154,3104,6234,9454,9175,6245,9806,3486,2897,1227,528161,248
Total Return On Investment (IRR)21.83%
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.