Property Analysis For: 407 Healy St
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,656
Estimated Annual Property Taxes412424437450464478492507522538554570587605623
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,7407,7727,8067,8407,8767,9127,9507,9898,0298,0708,1128,1568,2018,2488,295
Annual Cash Flows 4,2004,5624,9355,3215,7206,1326,5586,9987,4527,9228,4078,9099,4279,96210,516
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,250000000000000029,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1052,9433,2703,2593,9574,3174,6904,6505,4725,8836,3086,2357,2007,6688,152
Tax Savings1,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,340-12,508
Principal Paydown0000000000000024,079
Estimated Home Price Appreciation 00000000000000153,640
Total Selling, Holding & Closing Costs00000000000000-27,064
Total Capital In/Out-30,3054,2844,6104,6005,2975,6576,0305,9906,8127,2237,6487,5768,5409,008175,549
Total Return On Investment (IRR)23.66%
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.