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 6,6166,6166,6166,6166,6166,6166,6166,6166,6166,6166,6166,6166,6166,6166,616
Estimated Annual Property Taxes312321331341351362373384395407419432445458472
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6007,6307,6607,6927,7247,7577,7917,8277,8637,9007,9397,9798,0198,0628,105
Annual Cash Flows 3,8004,1464,5044,8755,2575,6526,0606,4826,9187,3697,8348,3158,8129,3259,855
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 3,7082,5922,9052,9063,5643,9104,2674,2415,0185,4135,8205,7626,6767,1257,590
Tax Savings1,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,3681,368-12,765
Principal Paydown0000000000000025,244
Estimated Home Price Appreciation 00000000000000156,791
Total Selling, Holding & Closing Costs00000000000000-27,619
Total Capital In/Out-31,2743,9604,2734,2734,9325,2785,6355,6086,3866,7807,1887,1308,0448,493179,091
Total Return On Investment (IRR)22.52%
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.