Property Analysis For: 417 W 34th St
Year123456789101112131415
Revenue
Rental Income19,20019,83420,48821,16421,86322,58423,32924,09924,89525,71626,56527,44128,34729,28230,249
Expenses (Recurring)
Mortgage Payment 11,42911,42911,42911,42911,42911,42911,42911,42911,42911,42911,42911,42911,42911,42911,429
Estimated Annual Property Taxes1,3431,3831,4251,4681,5121,5571,6041,6521,7011,7521,8051,8591,9151,9722,031
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)13,44413,50513,56713,63113,69713,76513,83513,90713,98214,05814,13714,21814,30214,38814,477
Annual Cash Flows 5,7566,3296,9217,5338,1668,8199,49410,19210,91311,65812,42813,22314,04514,89415,772
Expenses (Periodic)
Vacancy Costs1547938208478759039339649961,0291,0631,0981,1341,1711,210
Maintenance & Repairs01,4881,5371,5871,6401,6941,7501,8071,8671,9291,9922,0582,1262,1962,269
Tenant Placement Credit-80000000000000000
Tenant Placement/Lease Renewal Fees8002002008822002002001,0042002002001,143200200200
Total Expenses (Periodic)1542,4812,5563,3162,7142,7972,8833,7763,0633,1573,2554,2993,4603,5673,679
Total Return On Investment
Acquisition Down Payment-52,250000000000000052,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6023,8484,3654,2175,4516,0226,6116,4167,8508,5009,1738,92410,58511,32712,093
Tax Savings2,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,394-22,344
Principal Paydown0000000000000044,782
Estimated Home Price Appreciation 00000000000000274,450
Total Selling, Holding & Closing Costs00000000000000-48,345
Total Capital In/Out-50,7546,2426,7596,6117,8458,4169,0058,81010,24410,89411,56711,31812,97913,721312,886
Total Return On Investment (IRR)22.67%
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.