Property Analysis For: 4201 W 19th St
Year123456789101112131415
Revenue
Rental Income13,20013,63614,08614,55015,03115,52716,03916,56817,11517,68018,26318,86619,48820,13220,796
Expenses (Recurring)
Mortgage Payment 7,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,176
Estimated Annual Property Taxes1,0331,0641,0961,1291,1631,1981,2331,2701,3091,3481,3881,4301,4731,5171,563
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,8818,9328,9859,0399,0959,1539,2129,2739,3369,4019,4689,5369,6079,6809,755
Annual Cash Flows 4,3194,7035,1015,5115,9356,3746,8277,2957,7798,2798,7969,3309,88110,45211,041
Expenses (Periodic)
Vacancy Costs106545563582601621642663685707731755780805832
Maintenance & Repairs01,0231,0561,0911,1271,1641,2031,2431,2841,3261,3701,4151,4621,5101,560
Tenant Placement Credit-55000000000000000
Tenant Placement/Lease Renewal Fees550200200606200200200690200200200786200200200
Total Expenses (Periodic)1061,7681,8202,2801,9291,9862,0442,5962,1682,2332,3002,9562,4412,5152,592
Total Return On Investment
Acquisition Down Payment-32,375000000000000032,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2132,9353,2813,2324,0074,3884,7824,6995,6116,0466,4956,3747,4407,9368,449
Tax Savings1,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,483-13,845
Principal Paydown0000000000000027,379
Estimated Home Price Appreciation 00000000000000170,054
Total Selling, Holding & Closing Costs00000000000000-29,955
Total Capital In/Out-33,1784,4194,7644,7155,4905,8726,2666,1837,0947,5297,9797,8578,9249,420194,458
Total Return On Investment (IRR)23.11%
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.