Property Analysis For: 3016 Arrendale St
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 7,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,958
Estimated Annual Property Taxes9459731,0031,0331,0641,0961,1281,1621,1971,2331,2701,3081,3471,3881,429
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,5759,6249,6749,7259,7789,8339,8899,94710,00710,06810,13110,19710,26410,33310,404
Annual Cash Flows 4,7655,1895,6286,0826,5507,0357,5358,0528,5869,1389,70910,29910,90811,53712,188
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-34,975000000000000034,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6503,2863,6683,6054,4734,8955,3315,2326,2486,7307,2277,0888,2738,8229,390
Tax Savings1,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,602-14,957
Principal Paydown0000000000000028,792
Estimated Home Price Appreciation 00000000000000183,711
Total Selling, Holding & Closing Costs00000000000000-32,361
Total Capital In/Out-35,2234,8885,2715,2086,0756,4976,9346,8357,8518,3328,8308,6909,87610,425209,550
Total Return On Investment (IRR)23.63%
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.