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 7,1917,1917,1917,1917,1917,1917,1917,1917,1917,1917,1917,1917,1917,1917,191
Estimated Annual Property Taxes562579596614633652671691712733755778801825850
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,4258,4628,5008,5398,5808,6228,6658,7098,7548,8018,8498,8998,9509,0039,058
Annual Cash Flows 4,1754,5544,9455,3505,7676,1996,6457,1067,5838,0758,5849,1099,65210,21310,793
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-32,875000000000000032,875
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0742,8573,1993,1743,9174,2954,6854,6295,5045,9346,3796,2887,3137,8038,310
Tax Savings1,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,506-14,059
Principal Paydown0000000000000028,176
Estimated Home Price Appreciation 00000000000000172,681
Total Selling, Holding & Closing Costs00000000000000-30,418
Total Capital In/Out-33,7954,3634,7054,6805,4245,8016,1916,1357,0107,4417,8857,7948,8199,310197,565
Total Return On Investment (IRR)22.79%
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.