Property Analysis For: 4564 Almo Ave
Year123456789101112131415
Revenue
Rental Income15,90016,42516,96717,52718,10518,70219,32019,95720,61621,29621,99922,72523,47524,24925,050
Expenses (Recurring)
Mortgage Payment 8,8638,8638,8638,8638,8638,8638,8638,8638,8638,8638,8638,8638,8638,8638,863
Estimated Annual Property Taxes1,3621,4031,4451,4881,5331,5791,6261,6751,7251,7771,8301,8851,9422,0002,060
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,89710,95811,02111,08511,15211,22111,29211,36411,43911,51711,59611,67811,76311,85011,939
Annual Cash Flows 5,0035,4675,9466,4416,9537,4828,0288,5939,1769,77910,40211,04611,71212,40013,110
Expenses (Periodic)
Vacancy Costs1276576797017247487737988258528809099399701,002
Maintenance & Repairs01,2321,2731,3141,3581,4031,4491,4971,5461,5971,6501,7041,7611,8191,879
Tenant Placement Credit-66300000000000000
Tenant Placement/Lease Renewal Fees663200200730200200200832200200200947200200200
Total Expenses (Periodic)1272,0892,1512,7462,2822,3512,4223,1272,5712,6492,7303,5602,9002,9893,081
Total Return On Investment
Acquisition Down Payment-38,950000000000000038,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8763,3783,7953,6954,6715,1315,6065,4666,6057,1307,6737,4868,8129,41110,029
Tax Savings1,7851,7851,7851,7851,7851,7851,7851,7851,7851,7851,7851,7851,7851,785-16,656
Principal Paydown0000000000000032,065
Estimated Home Price Appreciation 00000000000000204,590
Total Selling, Holding & Closing Costs00000000000000-36,039
Total Capital In/Out-38,7895,1635,5795,4806,4556,9157,3917,2518,3908,9159,4579,27110,59711,195232,939
Total Return On Investment (IRR)23.28%
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.