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 7,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,071
Estimated Annual Property Taxes379390402414427439453466480495509525540557573
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,1228,1538,1868,2198,2548,2898,3268,3638,4028,4428,4838,5268,5698,6148,660
Annual Cash Flows 3,8184,1814,5554,9425,3425,7556,1826,6237,0797,5508,0378,5399,0599,59610,150
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-32,325000000000000032,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7232,5622,8902,8803,5793,9404,3144,2755,0995,5115,9375,8666,8327,3027,787
Tax Savings1,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,481-13,823
Principal Paydown0000000000000027,705
Estimated Home Price Appreciation 00000000000000169,792
Total Selling, Holding & Closing Costs00000000000000-29,909
Total Capital In/Out-33,6214,0434,3714,3615,0605,4215,7955,7576,5806,9927,4187,3478,3138,783193,876
Total Return On Investment (IRR)22.10%
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.