Property Analysis For: 4414 W 10th
Year123456789101112131415
Revenue
Rental Income13,50013,94614,40614,88115,37215,87916,40316,94517,50418,08218,67819,29519,93120,58921,269
Expenses (Recurring)
Mortgage Payment 8,2838,2838,2838,2838,2838,2838,2838,2838,2838,2838,2838,2838,2838,2838,283
Estimated Annual Property Taxes368379390402414427439453466480495509525540557
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3239,3549,3869,4199,4539,4889,5249,5629,6009,6409,6809,7229,7659,8109,856
Annual Cash Flows 4,1774,5925,0205,4625,9196,3916,8797,3837,9048,4428,9989,57210,16610,77911,413
Expenses (Periodic)
Vacancy Costs108558576595615635656678700723747772797824851
Maintenance & Repairs01,0461,0801,1161,1531,1911,2301,2711,3131,3561,4011,4471,4951,5441,595
Tenant Placement Credit-56300000000000000
Tenant Placement/Lease Renewal Fees563200200620200200200706200200200804200200200
Total Expenses (Periodic)1081,8041,8572,3311,9682,0262,0862,6552,2132,2792,3483,0232,4922,5682,646
Total Return On Investment
Acquisition Down Payment-36,400000000000000036,400
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0692,7883,1633,1313,9514,3654,7934,7285,6916,1636,6506,5507,6748,2118,767
Tax Savings1,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,6681,668-15,566
Principal Paydown0000000000000029,965
Estimated Home Price Appreciation 00000000000000191,196
Total Selling, Holding & Closing Costs00000000000000-33,680
Total Capital In/Out-37,1634,4564,8314,7985,6196,0336,4606,3967,3597,8308,3188,2179,3429,879217,083
Total Return On Investment (IRR)22.21%
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.