Property Analysis For: 3334 Justine St
Year123456789101112131415
Revenue
Rental Income12,90013,32613,76514,22014,68915,17415,67416,19216,72617,27817,84818,43719,04619,67420,323
Expenses (Recurring)
Mortgage Payment 7,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,082
Estimated Annual Property Taxes9499771,0071,0371,0681,1001,1331,1671,2021,2381,2751,3141,3531,3941,435
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7038,7518,8018,8538,9068,9619,0179,0759,1359,1979,2609,3269,3939,4629,534
Annual Cash Flows 4,1974,5744,9645,3675,7836,2136,6577,1167,5918,0818,5889,1129,65310,21210,790
Expenses (Periodic)
Vacancy Costs103533551569588607627648669691714737762787813
Maintenance & Repairs09991,0321,0661,1021,1381,1761,2141,2541,2961,3391,3831,4281,4761,524
Tenant Placement Credit-53800000000000000
Tenant Placement/Lease Renewal Fees538200200592200200200675200200200768200200200
Total Expenses (Periodic)1031,7321,7832,2281,8891,9452,0032,5372,1232,1872,2532,8882,3902,4632,537
Total Return On Investment
Acquisition Down Payment-32,375000000000000032,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0942,8423,1813,1393,8944,2684,6554,5805,4675,8946,3356,2237,2627,7498,253
Tax Savings1,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,483-13,845
Principal Paydown0000000000000027,748
Estimated Home Price Appreciation 00000000000000170,054
Total Selling, Holding & Closing Costs00000000000000-29,955
Total Capital In/Out-33,2984,3254,6644,6225,3775,7516,1386,0636,9517,3787,8197,7068,7469,233194,629
Total Return On Investment (IRR)22.84%
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.