Property Analysis For: 3559 Rochester Rd
Year123456789101112131415
Revenue
Rental Income10,74011,09411,46111,83912,22912,63313,05013,48113,92514,38514,86015,35015,85716,38016,920
Expenses (Recurring)
Mortgage Payment 6,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,1146,114
Estimated Annual Property Taxes392404416428441454468482497511527543559576593
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,1787,2107,2437,2767,3117,3477,3847,4227,4627,5027,5447,5877,6317,6767,723
Annual Cash Flows 3,5623,8854,2184,5624,9185,2865,6666,0586,4646,8837,3167,7638,2268,7039,197
Expenses (Periodic)
Vacancy Costs86444458474489505522539557575594614634655677
Maintenance & Repairs08328608889179479791,0111,0441,0791,1141,1511,1891,2281,269
Tenant Placement Credit-44800000000000000
Tenant Placement/Lease Renewal Fees448200200493200200200562200200200640200200200
Total Expenses (Periodic)861,4761,5181,8551,6061,6531,7012,1121,8011,8541,9092,4052,0242,0842,146
Total Return On Investment
Acquisition Down Payment-27,950000000000000027,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,4762,4092,7002,7083,3123,6333,9653,9464,6625,0295,4075,3596,2026,6207,051
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,955
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-29,6933,6893,9813,9884,5924,9145,2465,2275,9436,3096,6886,6397,4837,900167,954
Total Return On Investment (IRR)22.26%
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.