Property Analysis For: 4131 Wellwood St
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 Taxes1,1031,1361,1701,2051,2411,2791,3171,3571,3971,4391,4821,5271,5731,6201,668
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,30711,36011,41511,47111,52911,58911,65111,71511,78011,84811,91711,98912,06212,13812,216
Annual Cash Flows 5,4335,9336,4486,9817,5328,1018,6899,2979,92510,57411,24411,93712,65313,39214,157
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 5,2993,7444,1944,0905,1405,6376,1506,0057,2297,7958,3818,1889,61010,25610,924
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-42,7795,7406,1916,0877,1377,6338,1478,0029,2259,79210,37710,18511,60712,253261,777
Total Return On Investment (IRR)23.40%
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.