Property Analysis For: 3986 Cochese Ave
Year123456789101112131415
Revenue
Rental Income16,74017,29217,86318,45319,06119,69120,34021,01221,70522,42123,16123,92524,71525,53126,373
Expenses (Recurring)
Mortgage Payment 9,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,335
Estimated Annual Property Taxes1,3131,3521,3931,4351,4781,5221,5681,6151,6631,7131,7651,8171,8721,9281,986
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,32011,38011,44111,50411,56911,63611,70511,77611,85011,92512,00312,08312,16512,25012,338
Annual Cash Flows 5,4205,9136,4226,9487,4928,0548,6359,2359,85510,49611,15811,84312,55013,28014,036
Expenses (Periodic)
Vacancy Costs1346927157387627888148408688979269579891,0211,055
Maintenance & Repairs01,2971,3401,3841,4301,4771,5261,5761,6281,6821,7371,7941,8541,9151,978
Tenant Placement Credit-69800000000000000
Tenant Placement/Lease Renewal Fees698200200769200200200875200200200997200200200
Total Expenses (Periodic)1342,1892,2542,8912,3922,4642,5393,2922,6962,7782,8643,7483,0423,1363,233
Total Return On Investment
Acquisition Down Payment-41,025000000000000041,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,2863,7244,1684,0585,1005,5906,0965,9437,1597,7188,2958,0949,50810,14410,803
Tax Savings1,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,880-17,544
Principal Paydown0000000000000033,773
Estimated Home Price Appreciation 00000000000000215,490
Total Selling, Holding & Closing Costs00000000000000-37,959
Total Capital In/Out-40,3595,6046,0485,9376,9807,4707,9767,8239,0399,59710,1759,97411,38712,024245,587
Total Return On Investment (IRR)23.76%
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.