Property Analysis For: 5050 Cheston Ave
Year123456789101112131415
Revenue
Rental Income17,22017,78818,37518,98219,60820,25520,92421,61422,32723,06423,82524,61125,42426,26327,129
Expenses (Recurring)
Mortgage Payment 9,6029,6029,6029,6029,6029,6029,6029,6029,6029,6029,6029,6029,6029,6029,602
Estimated Annual Property Taxes1,2651,3031,3421,3821,4241,4661,5101,5561,6021,6511,7001,7511,8041,8581,913
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,53911,59711,65711,71911,78211,84811,91511,98512,05612,13012,20612,28412,36412,44712,532
Annual Cash Flows 5,6816,1916,7187,2637,8268,4079,0089,62910,27110,93411,62012,32813,06013,81614,597
Expenses (Periodic)
Vacancy Costs1387127357597848108378658939239539841,0171,0511,085
Maintenance & Repairs01,3341,3781,4241,4711,5191,5691,6211,6751,7301,7871,8461,9071,9702,035
Tenant Placement Credit-71800000000000000
Tenant Placement/Lease Renewal Fees7182002007912002002009012002002001,025200200200
Total Expenses (Periodic)1382,2462,3132,9742,4552,5292,6063,3862,7682,8522,9403,8563,1243,2203,320
Total Return On Investment
Acquisition Down Payment-42,200000000000000042,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,5433,9454,4054,2895,3715,8786,4026,2437,5048,0828,6808,4729,93610,59511,277
Tax Savings1,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,9341,934-18,046
Principal Paydown0000000000000034,740
Estimated Home Price Appreciation 00000000000000221,661
Total Selling, Holding & Closing Costs00000000000000-39,046
Total Capital In/Out-41,2245,8796,3386,2227,3047,8118,3368,1779,43710,01610,61310,40611,86912,529252,786
Total Return On Investment (IRR)24.06%
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.