Property Analysis For: 3058 Domar St
Year123456789101112131415
Revenue
Rental Income18,60019,21419,84820,50321,17921,87822,60023,34624,11724,91225,73526,58427,46128,36729,303
Expenses (Recurring)
Mortgage Payment 10,73410,73410,73410,73410,73410,73410,73410,73410,73410,73410,73410,73410,73410,73410,734
Estimated Annual Property Taxes1,4261,4691,5131,5581,6051,6531,7031,7541,8061,8611,9161,9742,0332,0942,157
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,83212,89512,96013,02713,09613,16713,24013,31513,39213,47213,55413,63913,72613,81513,908
Annual Cash Flows 5,7686,3186,8887,4768,0848,7129,36110,03110,72411,44112,18112,94513,73514,55215,396
Expenses (Periodic)
Vacancy Costs1497697948208478759049349659961,0291,0631,0981,1351,172
Maintenance & Repairs01,4411,4891,5381,5881,6411,6951,7511,8091,8681,9301,9942,0602,1282,198
Tenant Placement Credit-77500000000000000
Tenant Placement/Lease Renewal Fees7752002008542002002009732002002001,108200200200
Total Expenses (Periodic)1492,4102,4833,2122,6362,7162,7993,6582,9733,0653,1594,1653,3583,4623,570
Total Return On Investment
Acquisition Down Payment-47,175000000000000047,175
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6193,9094,4054,2645,4485,9966,5626,3747,7518,3769,0218,78010,37711,09011,826
Tax Savings2,1612,1612,1612,1612,1612,1612,1612,1612,1612,1612,1612,1612,1612,161-20,174
Principal Paydown0000000000000038,836
Estimated Home Price Appreciation 00000000000000247,793
Total Selling, Holding & Closing Costs00000000000000-43,649
Total Capital In/Out-45,8956,0706,5676,4257,6108,1578,7238,5359,91310,53711,18310,94212,53913,251281,807
Total Return On Investment (IRR)23.35%
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.