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 6,2236,2236,2236,2236,2236,2236,2236,2236,2236,2236,2236,2236,2236,2236,223
Estimated Annual Property Taxes660680700721743765788812836861887914941969998
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5557,5957,6367,6797,7227,7677,8147,8617,9107,9618,0138,0678,1228,1798,238
Annual Cash Flows 3,1853,4993,8244,1604,5074,8665,2365,6196,0156,4246,8467,2837,7348,2018,682
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-28,450000000000000028,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,0992,0232,3062,3052,9013,2133,5363,5074,2134,5704,9384,8785,7116,1176,537
Tax Savings1,3041,3041,3041,3041,3041,3041,3041,3041,3041,3041,3041,3041,3041,304-12,166
Principal Paydown0000000000000024,384
Estimated Home Price Appreciation 00000000000000149,438
Total Selling, Holding & Closing Costs00000000000000-26,324
Total Capital In/Out-30,5483,3273,6103,6094,2044,5164,8394,8115,5175,8736,2416,1827,0147,420170,318
Total Return On Investment (IRR)21.12%
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.