Property Analysis For: 317 Warren St
Year123456789101112131415
Revenue
Rental Income17,94018,53219,14419,77520,42821,10221,79822,51823,26124,02824,82125,64026,48727,36128,264
Expenses (Recurring)
Mortgage Payment 10,00110,00110,00110,00110,00110,00110,00110,00110,00110,00110,00110,00110,00110,00110,001
Estimated Annual Property Taxes1,4591,5031,5481,5941,6421,6911,7421,7941,8481,9041,9612,0202,0802,1432,207
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,13212,19612,26112,32912,39912,47112,54512,62112,70012,78112,86412,95013,03913,13013,224
Annual Cash Flows 5,8086,3376,8827,4468,0298,6319,2539,89610,56111,24711,95712,69013,44814,23115,040
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-43,950000000000000043,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6654,0054,4814,3485,4806,0046,5466,3697,6868,2848,9028,67310,20210,88411,589
Tax Savings2,0142,0142,0142,0142,0142,0142,0142,0142,0142,0142,0142,0142,0142,014-18,795
Principal Paydown0000000000000036,181
Estimated Home Price Appreciation 00000000000000230,853
Total Selling, Holding & Closing Costs00000000000000-40,665
Total Capital In/Out-42,7716,0196,4946,3627,4938,0188,5608,3829,69910,29810,91610,68712,21512,898263,114
Total Return On Investment (IRR)23.95%
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.