Property Analysis For: 4700 Chuck Ave
Year123456789101112131415
Revenue
Rental Income17,40017,97418,56719,18019,81320,46721,14221,84022,56123,30524,07424,86925,68926,53727,413
Expenses (Recurring)
Mortgage Payment 9,5489,5489,5489,5489,5489,5489,5489,5489,5489,5489,5489,5489,5489,5489,548
Estimated Annual Property Taxes1,3541,3951,4361,4801,5241,5701,6171,6651,7151,7671,8201,8741,9301,9882,048
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,57411,63511,69711,76211,82811,89711,96712,04012,11412,19112,27112,35212,43712,52312,612
Annual Cash Flows 5,8266,3396,8707,4187,9858,5709,1759,80010,44611,11411,80312,51613,25314,01414,800
Expenses (Periodic)
Vacancy Costs1397197437677938198468749029329639951,0281,0611,097
Maintenance & Repairs01,3481,3931,4391,4861,5351,5861,6381,6921,7481,8061,8651,9271,9902,056
Tenant Placement Credit-72500000000000000
Tenant Placement/Lease Renewal Fees7252002007992002002009102002002001,036200200200
Total Expenses (Periodic)1392,2672,3353,0052,4782,5542,6313,4222,7942,8802,9693,8963,1543,2523,352
Total Return On Investment
Acquisition Down Payment-43,650000000000000043,650
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6874,0724,5354,4135,5066,0166,5446,3797,6528,2348,8358,62010,09810,76211,448
Tax Savings2,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,000-18,666
Principal Paydown0000000000000037,411
Estimated Home Price Appreciation 00000000000000229,278
Total Selling, Holding & Closing Costs00000000000000-40,388
Total Capital In/Out-42,4636,0726,5356,4137,5068,0168,5448,3799,65210,23410,83510,62012,09812,762262,732
Total Return On Investment (IRR)24.07%
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.