Property Analysis For: 3162 Clarendon Rd
Year123456789101112131415
Revenue
Rental Income14,70015,18515,68616,20416,73917,29117,86218,45119,06019,68920,33921,01021,70322,41923,159
Expenses (Recurring)
Mortgage Payment 8,4848,4848,4848,4848,4848,4848,4848,4848,4848,4848,4848,4848,4848,4848,484
Estimated Annual Property Taxes6686887097307527747988228468728989259529811,010
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,8249,8649,9069,9489,99210,03710,08410,13210,18110,23210,28510,33910,39410,45210,511
Annual Cash Flows 4,8765,3215,7816,2566,7467,2547,7788,3198,8789,45610,05410,67111,30911,96712,648
Expenses (Periodic)
Vacancy Costs118607627648670692714738762788814840868897926
Maintenance & Repairs01,1391,1761,2151,2551,2971,3401,3841,4291,4771,5251,5761,6281,6811,737
Tenant Placement Credit-61300000000000000
Tenant Placement/Lease Renewal Fees613200200675200200200769200200200875200200200
Total Expenses (Periodic)1181,9462,0042,5392,1252,1882,2542,8912,3922,4642,5393,2922,6962,7782,863
Total Return On Investment
Acquisition Down Payment-38,275000000000000038,275
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7583,3753,7773,7174,6215,0655,5235,4286,4876,9927,5157,3798,6139,1899,785
Tax Savings1,7541,7541,7541,7541,7541,7541,7541,7541,7541,7541,7541,7541,7541,754-16,368
Principal Paydown0000000000000032,369
Estimated Home Price Appreciation 00000000000000201,045
Total Selling, Holding & Closing Costs00000000000000-35,414
Total Capital In/Out-38,2635,1285,5305,4716,3756,8197,2777,1828,2408,7469,2699,13310,36610,943229,691
Total Return On Investment (IRR)23.30%
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.