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 6,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,693
Estimated Annual Property Taxes502517533549565582599617636655675695716737759
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8677,9037,9397,9768,0158,0548,0958,1378,1818,2258,2718,3198,3678,4178,469
Annual Cash Flows 3,8334,1834,5464,9215,3085,7086,1216,5486,9897,4457,9178,4048,9079,4269,964
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-30,600000000000000030,600
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7392,5942,9102,9003,5763,9254,2864,2475,0455,4435,8555,7846,7207,1747,644
Tax Savings1,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,402-13,086
Principal Paydown0000000000000026,226
Estimated Home Price Appreciation 00000000000000160,731
Total Selling, Holding & Closing Costs00000000000000-28,313
Total Capital In/Out-31,9593,9964,3124,3024,9785,3275,6885,6496,4476,8457,2577,1868,1228,576183,802
Total Return On Investment (IRR)22.41%
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.