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 6,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,1956,195
Estimated Annual Property Taxes392404416428441454468482497511527543559576593
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2597,2917,3247,3587,3937,4297,4667,5047,5437,5847,6257,6687,7127,7587,805
Annual Cash Flows 3,4813,8034,1364,4814,8375,2045,5845,9776,3826,8017,2347,6828,1448,6229,116
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 3,3952,3272,6182,6263,2303,5513,8833,8654,5814,9475,3255,2776,1216,5386,970
Tax Savings1,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,2811,281-11,952
Principal Paydown0000000000000023,637
Estimated Home Price Appreciation 00000000000000146,811
Total Selling, Holding & Closing Costs00000000000000-25,861
Total Capital In/Out-29,7753,6083,8993,9074,5114,8325,1645,1455,8616,2286,6066,5587,4017,819167,555
Total Return On Investment (IRR)22.04%
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.