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 7,2877,2877,2877,2877,2877,2877,2877,2877,2877,2877,2877,2877,2877,2877,287
Estimated Annual Property Taxes562579596614633652671691712733755778801825850
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,5218,5588,5968,6358,6768,7188,7608,8058,8508,8978,9458,9959,0469,0999,154
Annual Cash Flows 4,0794,4584,8495,2545,6716,1036,5497,0107,4877,9798,4889,0139,55610,11710,697
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 3,9782,7613,1033,0783,8224,1994,5894,5335,4085,8386,2836,1927,2177,7078,214
Tax Savings1,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,5061,506-14,059
Principal Paydown0000000000000027,802
Estimated Home Price Appreciation 00000000000000172,681
Total Selling, Holding & Closing Costs00000000000000-30,418
Total Capital In/Out-33,8914,2674,6094,5845,3285,7056,0956,0396,9147,3457,7897,6988,7239,214197,095
Total Return On Investment (IRR)22.56%
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.