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 8,9608,9608,9608,9608,9608,9608,9608,9608,9608,9608,9608,9608,9608,9608,960
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)10,73710,79010,84510,90110,96011,02011,08111,14511,21111,27811,34811,41911,49311,56911,647
Annual Cash Flows 4,3834,8295,2905,7656,2576,7657,2907,8338,3948,9739,57210,19110,83011,49112,173
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 4,2622,8333,2343,1544,0774,5204,9784,8605,9396,4446,9666,8058,0638,6399,234
Tax Savings1,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,8041,804-16,838
Principal Paydown0000000000000032,415
Estimated Home Price Appreciation 00000000000000206,823
Total Selling, Holding & Closing Costs00000000000000-36,432
Total Capital In/Out-39,8084,6375,0384,9585,8816,3246,7826,6647,7438,2488,7708,6099,86710,443234,576
Total Return On Investment (IRR)22.03%
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.