Property Analysis For: 4719 Berta Rd
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,5516,551
Estimated Annual Property Taxes599617635655674694715737759782805829854880906
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8227,8607,9007,9407,9828,0258,0698,1148,1618,2108,2598,3118,3638,4188,474
Annual Cash Flows 4,1184,4744,8415,2215,6146,0206,4396,8727,3207,7838,2618,7549,2659,79210,337
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,950000000000000029,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0222,8553,1763,1593,8514,2054,5714,5245,3405,7436,1616,0817,0387,4987,974
Tax Savings1,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,372-12,808
Principal Paydown0000000000000025,669
Estimated Home Price Appreciation 00000000000000157,317
Total Selling, Holding & Closing Costs00000000000000-27,712
Total Capital In/Out-31,0564,2274,5484,5325,2235,5775,9435,8976,7127,1167,5337,4538,4108,870180,390
Total Return On Investment (IRR)23.24%
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.