Property Analysis For: 520 Gardenia Ave
Year123456789101112131415
Revenue
Rental Income11,10011,46611,84512,23612,63913,05613,48713,93214,39214,86715,35815,86516,38816,92917,487
Expenses (Recurring)
Mortgage Payment 6,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,1896,189
Estimated Annual Property Taxes574591609627646665685706727749771795818843868
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4357,4737,5117,5517,5927,6347,6777,7227,7687,8157,8647,9147,9668,0198,074
Annual Cash Flows 3,6653,9944,3344,6855,0485,4235,8106,2116,6257,0527,4947,9518,4228,9109,414
Expenses (Periodic)
Vacancy Costs89459474489506522539557576595614635656677699
Maintenance & Repairs08608889189489791,0121,0451,0791,1151,1521,1901,2291,2701,312
Tenant Placement Credit-46300000000000000
Tenant Placement/Lease Renewal Fees463200200510200200200581200200200661200200200
Total Expenses (Periodic)891,5191,5621,9171,6541,7011,7512,1831,8551,9101,9662,4852,0852,1472,211
Total Return On Investment
Acquisition Down Payment-27,200000000000000027,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5762,4752,7712,7683,3943,7214,0594,0284,7695,1425,5285,4656,3386,7637,203
Tax Savings1,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,2461,246-11,632
Principal Paydown0000000000000022,392
Estimated Home Price Appreciation 00000000000000142,872
Total Selling, Holding & Closing Costs00000000000000-25,167
Total Capital In/Out-28,8783,7214,0184,0144,6404,9685,3065,2746,0166,3896,7746,7117,5848,009162,867
Total Return On Investment (IRR)22.63%
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.