Property Analysis For: 3356 Rochester Rd
Year123456789101112131415
Revenue
Rental Income10,98011,34211,71712,10312,50312,91513,34113,78214,23714,70615,19215,69316,21116,74617,298
Expenses (Recurring)
Mortgage Payment 6,2506,2506,2506,2506,2506,2506,2506,2506,2506,2506,2506,2506,2506,2506,250
Estimated Annual Property Taxes399411423436449463476491505521536552569586604
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,3217,3547,3877,4217,4567,4927,5297,5687,6077,6487,6907,7337,7777,8237,870
Annual Cash Flows 3,6593,9894,3304,6825,0475,4235,8126,2146,6297,0587,5027,9608,4338,9239,428
Expenses (Periodic)
Vacancy Costs88454469484500517534551569588608628648670692
Maintenance & Repairs08518799089389691,0011,0341,0681,1031,1391,1771,2161,2561,297
Tenant Placement Credit-45800000000000000
Tenant Placement/Lease Renewal Fees458200200504200200200574200200200654200200200
Total Expenses (Periodic)881,5041,5471,8961,6381,6851,7342,1591,8371,8911,9472,4592,0642,1262,189
Total Return On Investment
Acquisition Down Payment-28,575000000000000028,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5712,4842,7832,7863,4093,7384,0784,0554,7925,1675,5555,5016,3696,7977,239
Tax Savings1,3091,3091,3091,3091,3091,3091,3091,3091,3091,3091,3091,3091,3091,309-12,220
Principal Paydown0000000000000024,491
Estimated Home Price Appreciation 00000000000000150,094
Total Selling, Holding & Closing Costs00000000000000-26,439
Total Capital In/Out-30,1953,7944,0924,0964,7185,0475,3875,3646,1016,4766,8646,8117,6788,106171,739
Total Return On Investment (IRR)22.39%
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.