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 6,7836,7836,7836,7836,7836,7836,7836,7836,7836,7836,7836,7836,7836,7836,783
Estimated Annual Property Taxes502517533549565582599617636655675695716737759
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,9577,9928,0288,0668,1048,1448,1858,2278,2708,3158,3608,4088,4578,5078,559
Annual Cash Flows 3,7434,0944,4574,8315,2185,6186,0326,4596,9007,3567,8278,3148,8179,3379,874
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 3,6502,5042,8212,8113,4863,8364,1974,1584,9565,3545,7665,6946,6317,0857,554
Tax Savings1,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,4021,402-13,086
Principal Paydown0000000000000025,878
Estimated Home Price Appreciation 00000000000000160,731
Total Selling, Holding & Closing Costs00000000000000-28,313
Total Capital In/Out-32,0483,9064,2234,2134,8885,2385,5995,5606,3586,7567,1687,0968,0338,487183,365
Total Return On Investment (IRR)22.18%
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.