Property Analysis For: 4392 Almo Ave
Year123456789101112131415
Revenue
Rental Income15,12015,61916,13416,66717,21717,78518,37218,97819,60420,25120,92021,61022,32323,06023,821
Expenses (Recurring)
Mortgage Payment 8,4318,4318,4318,4318,4318,4318,4318,4318,4318,4318,4318,4318,4318,4318,431
Estimated Annual Property Taxes1,1051,1381,1721,2071,2441,2811,3191,3591,4001,4421,4851,5301,5751,6231,671
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,20810,26110,31610,37210,43110,49110,55210,61610,68210,74910,81910,89010,96411,04011,118
Annual Cash Flows 4,9125,3585,8196,2956,7867,2947,8208,3628,9239,50210,10110,72011,35912,02012,702
Expenses (Periodic)
Vacancy Costs121625645667689711735759784810837864893922953
Maintenance & Repairs01,1711,2101,2501,2911,3341,3781,4231,4701,5191,5691,6211,6741,7291,787
Tenant Placement Credit-63000000000000000
Tenant Placement/Lease Renewal Fees630200200694200200200791200200200900200200200
Total Expenses (Periodic)1211,9962,0552,6112,1802,2452,3132,9732,4552,5292,6063,3862,7672,8522,939
Total Return On Investment
Acquisition Down Payment-37,050000000000000037,050
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7923,3623,7633,6834,6065,0495,5075,3896,4686,9737,4957,3348,5929,1689,763
Tax Savings1,6981,6981,6981,6981,6981,6981,6981,6981,6981,6981,6981,6981,6981,698-15,844
Principal Paydown0000000000000030,501
Estimated Home Price Appreciation 00000000000000194,610
Total Selling, Holding & Closing Costs00000000000000-34,281
Total Capital In/Out-37,0615,0605,4615,3816,3046,7477,2047,0868,1668,6719,1939,03210,28910,865221,799
Total Return On Investment (IRR)23.50%
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.