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 11,58211,58211,58211,58211,58211,58211,58211,58211,58211,58211,58211,58211,58211,58211,582
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)13,59713,65713,71913,78313,85013,91813,98814,06014,13414,21114,29014,37114,45514,54114,630
Annual Cash Flows 5,6036,1776,7697,3818,0138,6679,34210,03910,76011,50512,27513,07013,89214,74215,619
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 5,4503,6964,2134,0655,2995,8696,4596,2647,6978,3489,0208,77110,43211,17411,941
Tax Savings2,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,3942,394-22,344
Principal Paydown0000000000000044,187
Estimated Home Price Appreciation 00000000000000317,270
Total Selling, Holding & Closing Costs00000000000000-48,345
Total Capital In/Out-50,9066,0906,6076,4597,6938,2638,8538,65810,09110,74211,41411,16512,82613,568354,959
Total Return On Investment (IRR)23.12%
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.