Property Analysis For: 4116 W. 22nd St
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,362
Estimated Annual Property Taxes8568829089359639921,0221,0531,0841,1171,1501,1851,2201,2571,295
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,8909,9369,98310,03210,08210,13410,18710,24210,29810,35610,41610,47710,54110,60610,673
Annual Cash Flows 5,1105,5596,0236,5036,9987,5108,0398,5869,1519,73510,33810,96111,60512,27112,958
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-36,750000000000000036,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9903,5773,9823,9124,8345,2815,7435,6366,7147,2247,7517,6028,8589,44010,041
Tax Savings1,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,684-15,716
Principal Paydown0000000000000030,254
Estimated Home Price Appreciation 00000000000000193,034
Total Selling, Holding & Closing Costs00000000000000-34,003
Total Capital In/Out-36,5765,2615,6665,5966,5186,9657,4277,3208,3988,9089,4359,28610,54211,124220,360
Total Return On Investment (IRR)24.05%
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.