Property Analysis For: 3841 Denver
Year123456789101112131415
Revenue
Rental Income13,50013,94614,40614,88115,37215,87916,40316,94517,50418,08218,67819,29519,93120,58921,269
Expenses (Recurring)
Mortgage Payment 7,5327,5327,5327,5327,5327,5327,5327,5327,5327,5327,5327,5327,5327,5327,532
Estimated Annual Property Taxes6847057267477707938178418668929199479751,0041,035
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,8888,9288,9709,0139,0589,1049,1519,1999,2499,3019,3549,4099,4659,5239,583
Annual Cash Flows 4,6125,0175,4355,8686,3146,7767,2537,7458,2548,7819,3249,88610,46611,06611,686
Expenses (Periodic)
Vacancy Costs108558576595615635656678700723747772797824851
Maintenance & Repairs01,0461,0801,1161,1531,1911,2301,2711,3131,3561,4011,4471,4951,5441,595
Tenant Placement Credit-56300000000000000
Tenant Placement/Lease Renewal Fees563200200620200200200706200200200804200200200
Total Expenses (Periodic)1081,8041,8572,3311,9682,0262,0862,6552,2132,2792,3483,0232,4922,5682,646
Total Return On Investment
Acquisition Down Payment-33,100000000000000033,100
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,5043,2133,5793,5364,3464,7505,1665,0916,0426,5016,9766,8637,9748,4989,040
Tax Savings1,5171,5171,5171,5171,5171,5171,5171,5171,5171,5171,5171,5171,5171,517-14,155
Principal Paydown0000000000000027,249
Estimated Home Price Appreciation 00000000000000173,862
Total Selling, Holding & Closing Costs00000000000000-30,626
Total Capital In/Out-33,5794,7305,0955,0535,8636,2666,6836,6077,5588,0188,4938,3809,49110,015198,470
Total Return On Investment (IRR)23.74%
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.