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 8,6738,6738,6738,6738,6738,6738,6738,6738,6738,6738,6738,6738,6738,6738,673
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)10,29910,34810,39810,45010,50310,55810,61510,67310,73310,79510,85810,92410,99111,06111,133
Annual Cash Flows 5,0015,4575,9286,4156,9197,4397,9768,5319,1059,69810,31010,94311,59812,27312,972
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-39,650000000000000039,650
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8793,4403,8513,7734,7155,1695,6385,5236,6247,1417,6767,5188,8009,39010,000
Tax Savings1,8171,8171,8171,8171,8171,8171,8171,8171,8171,8171,8171,8171,8171,817-16,956
Principal Paydown0000000000000033,983
Estimated Home Price Appreciation 00000000000000208,267
Total Selling, Holding & Closing Costs00000000000000-36,687
Total Capital In/Out-39,4555,2565,6685,5906,5326,9867,4557,3398,4408,9589,4939,33410,61711,207238,257
Total Return On Investment (IRR)23.26%
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.