Property Analysis For: 4264 Westmont St
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 6,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,821
Estimated Annual Property Taxes517533548565582599617636655675695716737759782
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,0108,0458,0828,1208,1598,1998,2408,2838,3278,3728,4198,4678,5168,5678,619
Annual Cash Flows 4,5904,9705,3635,7696,1886,6227,0707,5328,0108,5049,0159,54210,08710,65011,232
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-29,975000000000000029,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4903,2743,6173,5934,3394,7175,1095,0545,9316,3636,8106,7217,7478,2408,749
Tax Savings1,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,373-12,818
Principal Paydown0000000000000024,676
Estimated Home Price Appreciation 00000000000000157,448
Total Selling, Holding & Closing Costs00000000000000-27,735
Total Capital In/Out-30,6124,6474,9904,9675,7126,0916,4826,4287,3057,7378,1838,0949,1219,613180,295
Total Return On Investment (IRR)24.50%
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.