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 8,6138,6138,6138,6138,6138,6138,6138,6138,6138,6138,6138,6138,6138,6138,613
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)10,39010,44310,49810,55510,61310,67310,73510,79810,86410,93111,00111,07311,14611,22211,301
Annual Cash Flows 4,7305,1765,6366,1126,6047,1127,6378,1808,7419,3209,91910,53711,17711,83712,520
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-39,375000000000000039,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6093,1803,5813,5014,4244,8675,3245,2076,2866,7917,3137,1528,4108,9859,581
Tax Savings1,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,804-16,838
Principal Paydown0000000000000033,747
Estimated Home Price Appreciation 00000000000000206,823
Total Selling, Holding & Closing Costs00000000000000-36,432
Total Capital In/Out-39,4624,9845,3855,3056,2286,6717,1287,0118,0908,5959,1178,95610,21410,790236,255
Total Return On Investment (IRR)22.73%
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.