Property Analysis For: 3233 N. Trezevant St
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,481
Estimated Annual Property Taxes1,0451,0761,1091,1421,1761,2111,2481,2851,3241,3631,4041,4471,4901,5351,581
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,1989,2499,3029,3579,4139,4719,5319,5939,6569,7219,7889,8589,92910,00210,078
Annual Cash Flows 3,9424,3244,7195,1275,5495,9856,4356,9007,3817,8788,3928,9239,47110,03810,623
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-34,200000000000000034,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8372,5632,9072,8583,6284,0074,3994,3165,2225,6546,1015,9807,0407,5338,043
Tax Savings1,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,567-14,625
Principal Paydown0000000000000029,312
Estimated Home Price Appreciation 00000000000000179,640
Total Selling, Holding & Closing Costs00000000000000-31,644
Total Capital In/Out-35,2964,1304,4744,4255,1955,5745,9665,8836,7897,2217,6687,5478,6079,100204,926
Total Return On Investment (IRR)21.91%
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.