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 9,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,532
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)11,51711,57611,63711,70111,76611,83311,90211,97312,04612,12212,19912,27912,36212,44712,534
Annual Cash Flows 5,2235,7166,2266,7527,2967,8588,4399,0399,65910,30010,96211,64612,35313,08413,839
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-43,575000000000000043,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,0893,5283,9713,8614,9045,3935,8995,7476,9637,5218,0987,8989,3119,94810,606
Tax Savings1,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,997-18,634
Principal Paydown0000000000000037,347
Estimated Home Price Appreciation 00000000000000228,884
Total Selling, Holding & Closing Costs00000000000000-40,318
Total Capital In/Out-42,9895,5245,9685,8586,9007,3907,8967,7438,9599,51810,0959,89411,30811,944261,459
Total Return On Investment (IRR)22.97%
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.