Property Analysis For: 4146 Stormy St
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,5817,5817,5817,5817,5817,5817,5817,5817,5817,5817,5817,5817,5817,5817,581
Estimated Annual Property Taxes586604622640660679700721742765788811835861886
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,8398,8768,9158,9558,9979,0399,0839,1289,1749,2229,2719,3229,3749,4289,484
Annual Cash Flows 4,3014,6975,1065,5295,9666,4176,8837,3657,8638,3778,9099,45810,02610,61211,218
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-34,200000000000000034,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1962,9363,2943,2604,0454,4394,8474,7815,7046,1536,6186,5167,5958,1078,637
Tax Savings1,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,567-14,625
Principal Paydown0000000000000028,923
Estimated Home Price Appreciation 00000000000000179,640
Total Selling, Holding & Closing Costs00000000000000-31,644
Total Capital In/Out-34,9374,5034,8614,8275,6126,0066,4146,3487,2717,7208,1858,0839,1629,674205,131
Total Return On Investment (IRR)22.82%
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.