Property Analysis For: 3470 Dunn Ave
Year123456789101112131415
Revenue
Rental Income11,40011,77612,16512,56612,98113,40913,85214,30914,78115,26915,77316,29316,83117,38617,960
Expenses (Recurring)
Mortgage Payment 6,3546,3546,3546,3546,3546,3546,3546,3546,3546,3546,3546,3546,3546,3546,354
Estimated Annual Property Taxes605623642661681701722744766789813837863888915
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6317,6697,7097,7507,7917,8357,8797,9257,9728,0208,0708,1228,1758,2298,286
Annual Cash Flows 3,7694,1074,4564,8175,1895,5755,9736,3846,8097,2497,7028,1718,6569,1579,674
Expenses (Periodic)
Vacancy Costs91471487503519536554572591611631652673695718
Maintenance & Repairs08839129429741,0061,0391,0731,1091,1451,1831,2221,2621,3041,347
Tenant Placement Credit-47500000000000000
Tenant Placement/Lease Renewal Fees475200200524200200200596200200200679200200200
Total Expenses (Periodic)911,5541,5991,9691,6931,7421,7932,2421,9001,9562,0142,5532,1362,1992,265
Total Return On Investment
Acquisition Down Payment-27,925000000000000027,925
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6782,5522,8572,8483,4973,8334,1804,1424,9095,2935,6895,6196,5216,9577,409
Tax Savings1,2791,2791,2791,2791,2791,2791,2791,2791,2791,2791,2791,2791,2791,279-11,942
Principal Paydown0000000000000022,989
Estimated Home Price Appreciation 00000000000000146,680
Total Selling, Holding & Closing Costs00000000000000-25,838
Total Capital In/Out-29,4683,8324,1364,1274,7765,1125,4595,4226,1896,5726,9686,8987,8008,237167,223
Total Return On Investment (IRR)22.75%
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.