Property Analysis For: 3300 W 19th St
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 5,8145,8145,8145,8145,8145,8145,8145,8145,8145,8145,8145,8145,8145,8145,814
Estimated Annual Property Taxes660680700721743765788812836861887914941969998
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,1467,1867,2277,2697,3137,3587,4047,4527,5017,5527,6047,6587,7137,7707,829
Annual Cash Flows 3,5943,9094,2344,5694,9165,2755,6466,0296,4246,8337,2567,6928,1448,6109,092
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-25,550000000000000025,550
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5082,4332,7162,7153,3103,6223,9453,9174,6234,9795,3475,2886,1206,5266,946
Tax Savings1,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,171-10,926
Principal Paydown0000000000000021,033
Estimated Home Price Appreciation 00000000000000134,205
Total Selling, Holding & Closing Costs00000000000000-23,640
Total Capital In/Out-27,3713,6033,8863,8854,4814,7935,1165,0875,7946,1506,5186,4587,2917,697153,168
Total Return On Investment (IRR)22.79%
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.