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 8,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,257
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)9,8839,9329,98210,03410,08710,14210,19810,25710,31710,37810,44210,50810,57510,64510,716
Annual Cash Flows 5,4175,8736,3456,8327,3357,8558,3928,9489,52110,11410,72711,36012,01412,69013,388
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-37,250000000000000037,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,2953,8564,2674,1895,1315,5856,0545,9397,0407,5588,0927,9349,2169,80610,416
Tax Savings1,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,707-15,929
Principal Paydown0000000000000031,502
Estimated Home Price Appreciation 00000000000000195,661
Total Selling, Holding & Closing Costs00000000000000-34,466
Total Capital In/Out-36,7485,5635,9745,8966,8387,2927,7617,6468,7479,2649,7999,64110,92311,513224,433
Total Return On Investment (IRR)24.61%
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.