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 8,7448,7448,7448,7448,7448,7448,7448,7448,7448,7448,7448,7448,7448,7448,744
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)10,27210,31810,36510,41410,46410,51510,56910,62310,68010,73810,79810,85910,92310,98811,055
Annual Cash Flows 4,7285,1775,6416,1216,6167,1287,6578,2048,7699,3539,95610,57911,22311,88912,576
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-39,975000000000000039,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6083,1953,6003,5304,4524,8995,3615,2556,3326,8427,3697,2218,4779,0589,659
Tax Savings1,8321,8321,8321,8321,8321,8321,8321,8321,8321,8321,8321,8321,8321,832-17,095
Principal Paydown0000000000000034,261
Estimated Home Price Appreciation 00000000000000209,974
Total Selling, Holding & Closing Costs00000000000000-36,987
Total Capital In/Out-40,0365,0275,4325,3626,2846,7317,1937,0868,1648,6749,2019,05210,30810,890239,787
Total Return On Investment (IRR)22.68%
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.