Property Analysis For: 4214 Moss St
Year123456789101112131415
Revenue
Rental Income15,30015,80516,32616,86517,42217,99718,59119,20419,83820,49221,16921,86722,58923,33424,104
Expenses (Recurring)
Mortgage Payment 7,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,858
Estimated Annual Property Taxes9549831,0121,0421,0741,1061,1391,1731,2081,2451,2821,3211,3601,4011,443
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4849,5339,5839,6359,6889,7439,8009,8589,9189,98010,04310,10910,17710,24610,318
Annual Cash Flows 5,8166,2726,7437,2307,7338,2538,7919,3469,92010,51311,12511,75812,41213,08813,787
Expenses (Periodic)
Vacancy Costs122632653675697720744768794820847875904933964
Maintenance & Repairs01,1851,2241,2651,3071,3501,3941,4401,4881,5371,5881,6401,6941,7501,808
Tenant Placement Credit-63800000000000000
Tenant Placement/Lease Renewal Fees638200200703200200200800200200200911200200200
Total Expenses (Periodic)1222,0182,0782,6422,2042,2702,3383,0092,4812,5572,6343,4262,7982,8832,972
Total Return On Investment
Acquisition Down Payment-35,925000000000000035,925
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6934,2544,6664,5885,5305,9846,4536,3377,4387,9568,4918,3329,61510,20510,815
Tax Savings1,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,646-15,363
Principal Paydown0000000000000030,790
Estimated Home Price Appreciation 00000000000000188,701
Total Selling, Holding & Closing Costs00000000000000-33,240
Total Capital In/Out-35,0865,9006,3126,2347,1767,6308,0997,9839,0849,60210,1379,97811,26111,851217,628
Total Return On Investment (IRR)25.88%
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.