Property Analysis For: 312 W. 20th St
Year123456789101112131415
Revenue
Rental Income17,94018,53219,14419,77520,42821,10221,79822,51823,26124,02824,82125,64026,48727,36128,264
Expenses (Recurring)
Mortgage Payment 9,8389,8389,8389,8389,8389,8389,8389,8389,8389,8389,8389,8389,8389,8389,838
Estimated Annual Property Taxes553570587604622641660680701722743765788812836
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,06311,10011,13711,17611,21711,25811,30111,34411,39011,43611,48411,53411,58411,63711,691
Annual Cash Flows 6,8777,4328,0068,5999,2119,84410,49811,17311,87112,59213,33714,10714,90215,72416,573
Expenses (Periodic)
Vacancy Costs1447417667918178448729019309619931,0261,0591,0941,131
Maintenance & Repairs01,3901,4361,4831,5321,5831,6351,6891,7451,8021,8621,9231,9862,0522,120
Tenant Placement Credit-74800000000000000
Tenant Placement/Lease Renewal Fees7482002008242002002009382002002001,068200200200
Total Expenses (Periodic)1442,3312,4023,0982,5492,6272,7073,5282,8752,9633,0544,0173,2463,3463,450
Total Return On Investment
Acquisition Down Payment-44,975000000000000044,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,7345,1015,6055,5016,6627,2177,7917,6468,9969,62910,28310,09011,65612,37713,123
Tax Savings2,0612,0612,0612,0612,0612,0612,0612,0612,0612,0612,0612,0612,0612,061-19,233
Principal Paydown0000000000000038,547
Estimated Home Price Appreciation 00000000000000236,237
Total Selling, Holding & Closing Costs00000000000000-41,614
Total Capital In/Out-42,6817,1627,6657,5618,7239,2789,8529,70611,05711,69012,34312,15113,71714,438272,035
Total Return On Investment (IRR)25.99%
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.