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 7,4427,4427,4427,4427,4427,4427,4427,4427,4427,4427,4427,4427,4427,4427,442
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)9,0639,1129,1629,2139,2679,3219,3789,4369,4969,5579,6219,6869,7539,8239,894
Annual Cash Flows 3,8374,2144,6045,0065,4225,8526,2976,7567,2307,7218,2278,7519,2929,85110,429
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-33,575000000000000033,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7342,4812,8212,7783,5333,9074,2944,2195,1075,5345,9755,8636,9027,3897,892
Tax Savings1,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,5381,538-14,358
Principal Paydown0000000000000028,394
Estimated Home Price Appreciation 00000000000000176,357
Total Selling, Holding & Closing Costs00000000000000-31,066
Total Capital In/Out-34,8034,0204,3594,3175,0715,4465,8325,7586,6457,0727,5137,4018,4408,927200,795
Total Return On Investment (IRR)21.79%
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.