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 6,6396,6396,6396,6396,6396,6396,6396,6396,6396,6396,6396,6396,6396,6396,639
Estimated Annual Property Taxes599617635655674694715737759782805829854880906
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,9107,9487,9878,0288,0698,1128,1568,2028,2498,2978,3478,3988,4518,5058,561
Annual Cash Flows 4,0304,3864,7545,1345,5275,9326,3526,7857,2337,6958,1738,6679,1779,70510,250
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 3,9352,7683,0893,0723,7634,1174,4834,4375,2525,6566,0735,9946,9507,4117,886
Tax Savings1,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,372-12,808
Principal Paydown0000000000000025,329
Estimated Home Price Appreciation 00000000000000157,317
Total Selling, Holding & Closing Costs00000000000000-27,712
Total Capital In/Out-31,1434,1404,4614,4445,1355,4905,8555,8096,6247,0287,4467,3668,3228,783179,962
Total Return On Investment (IRR)23.01%
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.