Property Analysis For: 4712 W 16th St
Year123456789101112131415
Revenue
Rental Income12,30012,70613,12513,55814,00614,46814,94515,43915,94816,47417,01817,58018,16018,75919,378
Expenses (Recurring)
Mortgage Payment 7,2797,2797,2797,2797,2797,2797,2797,2797,2797,2797,2797,2797,2797,2797,279
Estimated Annual Property Taxes503518534550566583601619637656676696717739761
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,4548,4898,5258,5638,6018,6418,6828,7248,7678,8128,8588,9058,9549,0049,056
Annual Cash Flows 3,8464,2174,6004,9965,4055,8276,2646,7157,1817,6638,1608,6759,2069,75510,322
Expenses (Periodic)
Vacancy Costs98508525542560579598618638659681703726750775
Maintenance & Repairs09539841,0171,0501,0851,1211,1581,1961,2361,2761,3181,3621,4071,453
Tenant Placement Credit-51300000000000000
Tenant Placement/Lease Renewal Fees513200200565200200200643200200200732200200200
Total Expenses (Periodic)981,6611,7092,1241,8111,8641,9192,4192,0342,0952,1572,7542,2882,3572,428
Total Return On Investment
Acquisition Down Payment-33,275000000000000033,275
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7482,5562,8912,8723,5943,9634,3454,2965,1475,5686,0035,9206,9187,3987,894
Tax Savings1,5251,5251,5251,5251,5251,5251,5251,5251,5251,5251,5251,5251,5251,525-14,230
Principal Paydown0000000000000028,519
Estimated Home Price Appreciation 00000000000000174,782
Total Selling, Holding & Closing Costs00000000000000-30,788
Total Capital In/Out-34,5024,0814,4154,3965,1195,4885,8705,8216,6727,0937,5287,4458,4428,922199,451
Total Return On Investment (IRR)21.97%
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.