Property Analysis For: 3614 Hallbrook St
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 7,3847,3847,3847,3847,3847,3847,3847,3847,3847,3847,3847,3847,3847,3847,384
Estimated Annual Property Taxes1,0361,0671,0991,1321,1661,2011,2371,2741,3121,3521,3921,4341,4771,5211,567
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0929,1439,1969,2509,3069,3649,4239,4849,5479,6129,6799,7489,8199,8929,967
Annual Cash Flows 3,5083,8734,2494,6395,0415,4575,8876,3316,7907,2647,7548,2608,7849,3249,883
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-32,450000000000000032,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,4072,1762,5032,4633,1913,5533,9263,8534,7115,1235,5495,4396,4446,9157,401
Tax Savings1,4871,4871,4871,4871,4871,4871,4871,4871,4871,4871,4871,4871,4871,487-13,877
Principal Paydown0000000000000026,714
Estimated Home Price Appreciation 00000000000000170,448
Total Selling, Holding & Closing Costs00000000000000-30,025
Total Capital In/Out-34,0563,6633,9903,9504,6785,0395,4135,3406,1986,6107,0366,9267,9318,401193,111
Total Return On Investment (IRR)21.19%
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.