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 8,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,164
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)9,7819,8309,8809,9319,98410,03910,09510,15310,21310,27410,33810,40310,47010,53910,610
Annual Cash Flows 4,5594,9835,4225,8766,3446,8287,3297,8468,3808,9329,50310,09210,70211,33111,982
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-37,325000000000000037,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4443,0803,4623,3994,2664,6895,1255,0266,0426,5247,0216,8828,0678,6169,184
Tax Savings1,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,710-15,962
Principal Paydown0000000000000031,990
Estimated Home Price Appreciation 00000000000000196,055
Total Selling, Holding & Closing Costs00000000000000-34,535
Total Capital In/Out-37,6714,7905,1735,1095,9776,3996,8356,7367,7528,2348,7318,5929,77710,326224,056
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.