Property Analysis For: 433 E Dison Ave
Year123456789101112131415
Revenue
Rental Income12,30012,70613,12513,55814,00614,46814,94515,43915,94816,47417,01817,58018,16018,75919,378
Expenses (Recurring)
Mortgage Payment 7,0057,0057,0057,0057,0057,0057,0057,0057,0057,0057,0057,0057,0057,0057,005
Estimated Annual Property Taxes8648909179449721,0021,0321,0631,0941,1271,1611,1961,2321,2691,307
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,5418,5878,6358,6848,7348,7868,8398,8948,9519,0099,0699,1319,1959,2619,328
Annual Cash Flows 3,7594,1194,4914,8755,2725,6826,1066,5446,9977,4657,9498,4488,9659,49810,050
Expenses (Periodic)
Vacancy Costs98508525542560579598618638659681703726750775
Maintenance & Repairs09539841,0171,0501,0851,1211,1581,1961,2361,2761,3181,3621,4071,453
Tenant Placement Credit-51300000000000000
Tenant Placement/Lease Renewal Fees513200200565200200200643200200200732200200200
Total Expenses (Periodic)981,6611,7092,1241,8111,8641,9192,4192,0342,0952,1572,7542,2882,3572,428
Total Return On Investment
Acquisition Down Payment-32,025000000000000032,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6602,4572,7812,7513,4613,8184,1874,1264,9635,3715,7925,6946,6767,1417,621
Tax Savings1,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,467-13,695
Principal Paydown0000000000000027,448
Estimated Home Price Appreciation 00000000000000168,216
Total Selling, Holding & Closing Costs00000000000000-29,632
Total Capital In/Out-33,3973,9254,2484,2184,9285,2865,6555,5936,4306,8387,2597,1618,1448,608191,983
Total Return On Investment (IRR)21.89%
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.