Property Analysis For: 4323 W 28th St
Year123456789101112131415
Revenue
Rental Income11,40011,77612,16512,56612,98113,40913,85214,30914,78115,26915,77316,29316,83117,38617,960
Expenses (Recurring)
Mortgage Payment 6,5296,5296,5296,5296,5296,5296,5296,5296,5296,5296,5296,5296,5296,5296,529
Estimated Annual Property Taxes312321331341351362373384395407419432445458472
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5137,5437,5737,6057,6377,6707,7047,7407,7767,8137,8527,8917,9327,9748,018
Annual Cash Flows 3,8874,2334,5924,9625,3445,7396,1476,5697,0057,4567,9218,4028,8999,4129,942
Expenses (Periodic)
Vacancy Costs91471487503519536554572591611631652673695718
Maintenance & Repairs08839129429741,0061,0391,0731,1091,1451,1831,2221,2621,3041,347
Tenant Placement Credit-47500000000000000
Tenant Placement/Lease Renewal Fees475200200524200200200596200200200679200200200
Total Expenses (Periodic)911,5541,5991,9691,6931,7421,7932,2421,9001,9562,0142,5532,1362,1992,265
Total Return On Investment
Acquisition Down Payment-29,850000000000000029,850
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7952,6792,9932,9933,6513,9974,3554,3285,1055,5005,9075,8496,7637,2137,677
Tax Savings1,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,368-12,765
Principal Paydown0000000000000025,583
Estimated Home Price Appreciation 00000000000000156,791
Total Selling, Holding & Closing Costs00000000000000-27,619
Total Capital In/Out-31,1874,0474,3604,3615,0195,3655,7225,6956,4736,8677,2757,2178,1318,580179,518
Total Return On Investment (IRR)22.75%
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.