Property Analysis For: 414 Prothro St
Year123456789101112131415
Revenue
Rental Income16,20016,73517,28717,85718,44719,05519,68420,33421,00521,69822,41423,15423,91824,70725,522
Expenses (Recurring)
Mortgage Payment 8,9948,9948,9948,9948,9948,9948,9948,9948,9948,9948,9948,9948,9948,9948,994
Estimated Annual Property Taxes7918158398648909179449731,0021,0321,0631,0951,1281,1621,196
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,45710,50110,54610,59210,64010,69010,74110,79310,84710,90310,96011,01911,08011,14211,207
Annual Cash Flows 5,7436,2346,7417,2657,8068,3668,9449,54110,15810,79511,45412,13512,83813,56514,316
Expenses (Periodic)
Vacancy Costs1306696917147387627878138408688979269579881,021
Maintenance & Repairs01,2551,2971,3391,3831,4291,4761,5251,5751,6271,6811,7371,7941,8531,914
Tenant Placement Credit-67500000000000000
Tenant Placement/Lease Renewal Fees675200200744200200200847200200200965200200200
Total Expenses (Periodic)1302,1242,1882,7982,3212,3912,4643,1862,6162,6952,7783,6272,9513,0413,135
Total Return On Investment
Acquisition Down Payment-39,525000000000000039,525
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6144,1104,5534,4675,4855,9746,4806,3557,5428,1008,6768,5079,88810,52311,181
Tax Savings1,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,811-16,902
Principal Paydown0000000000000032,538
Estimated Home Price Appreciation 00000000000000207,611
Total Selling, Holding & Closing Costs00000000000000-36,571
Total Capital In/Out-38,6005,9206,3646,2787,2967,7858,2918,1669,3539,91110,48710,31811,69912,334237,381
Total Return On Investment (IRR)24.84%
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.