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 6,4916,4916,4916,4916,4916,4916,4916,4916,4916,4916,4916,4916,4916,4916,491
Estimated Annual Property Taxes605623642661681701722744766789813837863888915
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,7687,8067,8467,8877,9287,9718,0168,0628,1098,1578,2078,2598,3128,3668,423
Annual Cash Flows 3,6323,9704,3194,6805,0535,4385,8366,2476,6727,1127,5658,0358,5199,0209,537
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-29,675000000000000029,675
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5412,4162,7202,7113,3603,6964,0434,0064,7735,1565,5525,4826,3846,8217,272
Tax Savings1,3601,3601,3601,3601,3601,3601,3601,3601,3601,3601,3601,3601,3601,360-12,690
Principal Paydown0000000000000025,433
Estimated Home Price Appreciation 00000000000000155,872
Total Selling, Holding & Closing Costs00000000000000-27,457
Total Capital In/Out-31,2753,7754,0804,0714,7195,0555,4035,3656,1326,5156,9116,8427,7438,180178,105
Total Return On Investment (IRR)22.06%
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.