Property Analysis For: 4201 W 19th St
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,4867,4867,4867,4867,4867,4867,4867,4867,4867,4867,4867,4867,4867,4867,486
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)9,1919,2439,2959,3499,4059,4639,5229,5839,6469,7119,7789,8469,9179,99010,065
Annual Cash Flows 3,9494,3314,7265,1355,5575,9936,4446,9107,3917,8888,4028,9349,48310,05010,636
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-34,225000000000000034,225
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8442,5702,9142,8663,6364,0164,4084,3265,2325,6646,1125,9917,0527,5458,055
Tax Savings1,5681,5681,5681,5681,5681,5681,5681,5681,5681,5681,5681,5681,5681,568-14,636
Principal Paydown0000000000000029,333
Estimated Home Price Appreciation 00000000000000179,772
Total Selling, Holding & Closing Costs00000000000000-31,667
Total Capital In/Out-35,3134,1384,4824,4345,2045,5845,9765,8946,8007,2337,6807,5608,6209,113205,082
Total Return On Investment (IRR)21.93%
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.