Property Analysis For: 6700 Tracy Ave
Year123456789101112131415
Revenue
Rental Income11,70012,08612,48512,89713,32313,76214,21614,68515,17015,67116,18816,72217,27417,84418,433
Expenses (Recurring)
Mortgage Payment 6,4256,4256,4256,4256,4256,4256,4256,4256,4256,4256,4256,4256,4256,4256,425
Estimated Annual Property Taxes502517533549565582599617636655675695716737759
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5997,6357,6717,7087,7477,7867,8277,8697,9137,9578,0038,0518,0998,1508,201
Annual Cash Flows 4,1014,4514,8145,1895,5765,9766,3896,8167,2577,7138,1858,6719,1759,69410,231
Expenses (Periodic)
Vacancy Costs94483499516533550569587607627648669691714737
Maintenance & Repairs09069369679991,0321,0661,1011,1381,1751,2141,2541,2961,3381,382
Tenant Placement Credit-48800000000000000
Tenant Placement/Lease Renewal Fees488200200537200200200612200200200697200200200
Total Expenses (Periodic)941,5901,6362,0211,7321,7831,8352,3011,9452,0022,0622,6202,1862,2522,320
Total Return On Investment
Acquisition Down Payment-29,375000000000000029,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0072,8613,1783,1683,8444,1934,5544,5155,3135,7116,1236,0526,9887,4427,912
Tax Savings1,3461,3461,3461,3461,3461,3461,3461,3461,3461,3461,3461,3461,3461,346-12,562
Principal Paydown0000000000000025,176
Estimated Home Price Appreciation 00000000000000154,296
Total Selling, Holding & Closing Costs00000000000000-27,180
Total Capital In/Out-30,5224,2074,5244,5145,1905,5395,9005,8616,6597,0577,4697,3988,3348,788177,018
Total Return On Investment (IRR)23.36%
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.