Property Analysis For: 517 Rosewood Ave
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 Taxes548564581599617635654674694715736759781805829
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8597,8957,9337,9728,0128,0538,0958,1398,1848,2308,2788,3278,3788,4308,484
Annual Cash Flows 4,0814,4394,8085,1905,5845,9926,4136,8487,2977,7628,2428,7389,2509,78010,327
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 3,9862,8203,1433,1283,8214,1764,5444,5005,3175,7236,1426,0647,0237,4867,964
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-31,0924,1934,5154,5005,1935,5495,9165,8726,6897,0957,5147,4368,3958,858180,039
Total Return On Investment (IRR)23.16%
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.