Property Analysis For: 4225 Glenbrook St
Year123456789101112131415
Revenue
Rental Income11,70012,08612,48512,89713,32313,76214,21614,68515,17015,67116,18816,72217,27417,84418,433
Expenses (Recurring)
Mortgage Payment 6,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,661
Estimated Annual Property Taxes6696897107317537767998238478738999269549821,012
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,0028,0428,0838,1268,1708,2158,2628,3108,3598,4108,4638,5178,5738,6308,689
Annual Cash Flows 3,6984,0444,4024,7715,1535,5475,9546,3766,8117,2607,7258,2058,7019,2149,744
Expenses (Periodic)
Vacancy Costs94483499516533550569587607627648669691714737
Maintenance & Repairs09069369679991,0321,0661,1011,1381,1751,2141,2541,2961,3381,382
Tenant Placement Credit-48800000000000000
Tenant Placement/Lease Renewal Fees488200200537200200200612200200200697200200200
Total Expenses (Periodic)941,5901,6362,0211,7321,7831,8352,3011,9452,0022,0622,6202,1862,2522,320
Total Return On Investment
Acquisition Down Payment-30,450000000000000030,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6052,4542,7662,7503,4213,7644,1204,0754,8665,2585,6635,5856,5156,9627,424
Tax Savings1,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,395-13,022
Principal Paydown0000000000000026,098
Estimated Home Price Appreciation 00000000000000159,943
Total Selling, Holding & Closing Costs00000000000000-28,174
Total Capital In/Out-31,9503,8504,1614,1464,8165,1595,5155,4706,2616,6537,0596,9817,9108,357182,719
Total Return On Investment (IRR)22.06%
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.