Property Analysis For: 4926 Atkins St
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 7,1047,1047,1047,1047,1047,1047,1047,1047,1047,1047,1047,1047,1047,1047,104
Estimated Annual Property Taxes562579596614633652671691712733755778801825850
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,3388,3758,4138,4528,4928,5348,5778,6218,6678,7148,7628,8128,8638,9168,970
Annual Cash Flows 4,2624,6415,0335,4375,8556,2876,7337,1947,6708,1628,6719,1979,74010,30110,881
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-32,475000000000000032,475
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1622,9443,2863,2614,0054,3824,7724,7165,5926,0226,4666,3757,4007,8918,398
Tax Savings1,4881,4881,4881,4881,4881,4881,4881,4881,4881,4881,4881,4881,4881,488-13,887
Principal Paydown0000000000000027,833
Estimated Home Price Appreciation 00000000000000170,579
Total Selling, Holding & Closing Costs00000000000000-30,048
Total Capital In/Out-33,3254,4324,7744,7495,4935,8706,2606,2047,0797,5107,9547,8638,8889,379195,350
Total Return On Investment (IRR)23.07%
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.