Property Analysis For: 3193 Aden St
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,114
Estimated Annual Property Taxes6847057267477707938178418668929199479751,0041,035
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4707,5107,5527,5967,6407,6867,7337,7817,8327,8837,9367,9918,0478,1058,165
Annual Cash Flows 3,2703,5843,9084,2434,5894,9475,3175,6996,0946,5026,9237,3597,8098,2758,755
Expenses (Periodic)
Vacancy Costs86444458474489505522539557575594614634655677
Maintenance & Repairs08328608889179479791,0111,0441,0791,1141,1511,1891,2281,269
Tenant Placement Credit-44800000000000000
Tenant Placement/Lease Renewal Fees448200200493200200200562200200200640200200200
Total Expenses (Periodic)861,4761,5181,8551,6061,6531,7012,1121,8011,8541,9092,4052,0242,0842,146
Total Return On Investment
Acquisition Down Payment-27,950000000000000027,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,1842,1082,3902,3882,9833,2943,6163,5874,2924,6485,0154,9545,7866,1916,610
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,955
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-29,9853,3893,6713,6694,2644,5754,8974,8685,5735,9286,2956,2357,0677,472167,512
Total Return On Investment (IRR)21.41%
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.