Property Analysis For: 3274 Alta Rd
Year123456789101112131415
Revenue
Rental Income10,20010,53710,88411,24311,61511,99812,39412,80313,22513,66214,11214,57815,05915,55616,070
Expenses (Recurring)
Mortgage Payment 5,8085,8085,8085,8085,8085,8085,8085,8085,8085,8085,8085,8085,8085,8085,808
Estimated Annual Property Taxes402414426439452466480494509525540556573590608
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,8826,9146,9476,9817,0167,0537,0907,1287,1687,2097,2517,2947,3397,3857,432
Annual Cash Flows 3,3183,6233,9374,2624,5984,9455,3045,6746,0576,4536,8627,2847,7208,1718,638
Expenses (Periodic)
Vacancy Costs82421435450465480496512529546564583602622643
Maintenance & Repairs07908168438719009309609921,0251,0581,0931,1291,1671,205
Tenant Placement Credit-42500000000000000
Tenant Placement/Lease Renewal Fees425200200468200200200533200200200607200200200
Total Expenses (Periodic)821,4121,4521,7611,5361,5801,6252,0061,7211,7711,8232,2841,9321,9892,048
Total Return On Investment
Acquisition Down Payment-26,550000000000000026,550
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,2372,2112,4862,5013,0633,3653,6783,6694,3364,6825,0395,0005,7896,1836,590
Tax Savings1,2161,2161,2161,2161,2161,2161,2161,2161,2161,2161,2161,2161,2161,216-11,354
Principal Paydown0000000000000022,755
Estimated Home Price Appreciation 00000000000000139,458
Total Selling, Holding & Closing Costs00000000000000-24,566
Total Capital In/Out-28,5973,4283,7023,7174,2794,5824,8954,8855,5535,8986,2556,2177,0057,399159,433
Total Return On Investment (IRR)21.88%
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.