Property Analysis For: 3234 Haraway St
Year123456789101112131415
Revenue
Rental Income14,22014,68915,17415,67516,19216,72617,27817,84918,43819,04619,67420,32420,99421,68722,403
Expenses (Recurring)
Mortgage Payment 7,8047,8047,8047,8047,8047,8047,8047,8047,8047,8047,8047,8047,8047,8047,804
Estimated Annual Property Taxes542558575592610628647667687707728750773796820
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0189,0549,0919,1309,1709,2119,2539,2979,3419,3889,4359,4849,5349,5869,640
Annual Cash Flows 5,2025,6356,0836,5457,0227,5158,0258,5529,0969,65810,23910,84011,46012,10112,763
Expenses (Periodic)
Vacancy Costs114588607627648669691714738762787813840867896
Maintenance & Repairs01,1021,1381,1761,2141,2541,2961,3391,3831,4281,4761,5241,5751,6271,680
Tenant Placement Credit-59300000000000000
Tenant Placement/Lease Renewal Fees593200200653200200200744200200200847200200200
Total Expenses (Periodic)1141,8891,9452,4562,0622,1242,1872,7962,3202,3902,4633,1842,6142,6942,776
Total Return On Investment
Acquisition Down Payment-35,675000000000000035,675
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,0893,7464,1384,0894,9605,3925,8385,7566,7767,2687,7777,6568,8469,4079,987
Tax Savings1,6351,6351,6351,6351,6351,6351,6351,6351,6351,6351,6351,6351,6351,635-15,256
Principal Paydown0000000000000030,576
Estimated Home Price Appreciation 00000000000000187,388
Total Selling, Holding & Closing Costs00000000000000-33,009
Total Capital In/Out-35,4525,3815,7725,7236,5957,0267,4737,3908,4108,9039,4119,29010,48011,041215,361
Total Return On Investment (IRR)24.59%
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.