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 9,0569,0569,0569,0569,0569,0569,0569,0569,0569,0569,0569,0569,0569,0569,056
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)11,09011,15111,21411,27811,34511,41411,48511,55711,63211,71011,78911,87111,95612,04312,132
Annual Cash Flows 4,8105,2745,7536,2486,7607,2897,8358,4008,9839,58610,21010,85311,51912,20712,917
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-41,400000000000000041,400
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6833,1853,6023,5024,4784,9385,4135,2736,4136,9377,4807,2938,6199,2189,837
Tax Savings1,8971,8971,8971,8971,8971,8971,8971,8971,8971,8971,8971,8971,8971,897-17,704
Principal Paydown0000000000000035,483
Estimated Home Price Appreciation 00000000000000217,459
Total Selling, Holding & Closing Costs00000000000000-38,306
Total Capital In/Out-41,3205,0825,4995,3996,3756,8357,3107,1708,3098,8349,3779,19010,51611,115248,168
Total Return On Investment (IRR)22.52%
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.