Property Analysis For: 4440 Ryan St
Year123456789101112131415
Revenue
Rental Income10,50010,84711,20411,57411,95612,35112,75813,17913,61414,06314,52815,00715,50216,01416,542
Expenses (Recurring)
Mortgage Payment 5,9965,9965,9965,9965,9965,9965,9965,9965,9965,9965,9965,9965,9965,9965,996
Estimated Annual Property Taxes585603621639658678699719741763786810834859885
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,2537,2917,3297,3697,4117,4537,4977,5427,5887,6367,6857,7367,7887,8427,897
Annual Cash Flows 3,2473,5563,8754,2054,5464,8985,2625,6386,0266,4286,8427,2717,7148,1728,645
Expenses (Periodic)
Vacancy Costs84434448463478494510527545563581600620641662
Maintenance & Repairs08138408688979269579881,0211,0551,0901,1261,1631,2011,241
Tenant Placement Credit-43800000000000000
Tenant Placement/Lease Renewal Fees438200200482200200200549200200200625200200200
Total Expenses (Periodic)841,4471,4891,8131,5751,6201,6672,0651,7661,8171,8712,3511,9832,0422,102
Total Return On Investment
Acquisition Down Payment-26,350000000000000026,350
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,1632,1092,3872,3922,9713,2773,5943,5734,2604,6104,9724,9205,7316,1306,543
Tax Savings1,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,207-11,268
Principal Paydown0000000000000021,692
Estimated Home Price Appreciation 00000000000000138,407
Total Selling, Holding & Closing Costs00000000000000-24,381
Total Capital In/Out-28,4793,3163,5943,5994,1784,4854,8024,7805,4685,8186,1796,1276,9397,338157,343
Total Return On Investment (IRR)21.65%
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.