Property Analysis For: 3301 Aden
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 6,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,821
Estimated Annual Property Taxes8769029299579861,0161,0461,0771,1101,1431,1771,2131,2491,2861,325
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,3698,4158,4638,5128,5638,6158,6698,7248,7828,8408,9018,9639,0289,0949,162
Annual Cash Flows 4,2314,6014,9825,3775,7846,2066,6417,0917,5558,0368,5329,0459,57510,12310,689
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-29,975000000000000029,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1312,9043,2363,2013,9344,3014,6804,6135,4775,8956,3276,2247,2367,7138,206
Tax Savings1,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,373-12,818
Principal Paydown0000000000000024,676
Estimated Home Price Appreciation 00000000000000157,448
Total Selling, Holding & Closing Costs00000000000000-27,735
Total Capital In/Out-30,9714,2774,6104,5745,3085,6756,0545,9866,8507,2687,7017,5978,6099,086179,752
Total Return On Investment (IRR)23.44%
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.