Property Analysis For: 3911 Wordsworth Ave
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,0178,0178,0178,0178,0178,0178,0178,0178,0178,0178,0178,0178,0178,0178,017
Estimated Annual Property Taxes1,2961,3351,3751,4161,4591,5021,5471,5941,6421,6911,7421,7941,8481,9031,960
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,98510,04410,10510,16710,23210,29810,36710,43710,51010,58510,66210,74110,82310,90710,994
Annual Cash Flows 5,0155,4515,9026,3676,8487,3467,8598,3908,9399,50610,09210,69811,32311,97012,638
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-36,650000000000000036,650
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8953,4693,8613,7774,6845,1175,5635,4416,5026,9967,5057,3398,5769,1399,721
Tax Savings1,6791,6791,6791,6791,6791,6791,6791,6791,6791,6791,6791,6791,6791,679-15,673
Principal Paydown0000000000000031,412
Estimated Home Price Appreciation 00000000000000192,509
Total Selling, Holding & Closing Costs00000000000000-33,911
Total Capital In/Out-36,5765,1485,5405,4566,3636,7967,2437,1208,1828,6759,1859,01810,25610,818220,707
Total Return On Investment (IRR)23.78%
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.