Property Analysis For: 760-762 David St
Year123456789101112131415
Revenue
Rental Income16,20016,73517,28717,85718,44719,05519,68420,33421,00521,69822,41423,15423,91824,70725,522
Expenses (Recurring)
Mortgage Payment 8,8928,8928,8928,8928,8928,8928,8928,8928,8928,8928,8928,8928,8928,8928,892
Estimated Annual Property Taxes1,2171,2541,2911,3301,3701,4111,4531,4971,5421,5881,6361,6851,7351,7871,841
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,78110,83710,89610,95611,01811,08211,14711,21511,28511,35611,43011,50711,58511,66611,749
Annual Cash Flows 5,4195,8976,3916,9017,4297,9748,5379,1199,72010,34110,98411,64712,33313,04113,773
Expenses (Periodic)
Vacancy Costs1306696917147387627878138408688979269579881,021
Maintenance & Repairs01,2551,2971,3391,3831,4291,4761,5251,5751,6271,6811,7371,7941,8531,914
Tenant Placement Credit-67500000000000000
Tenant Placement/Lease Renewal Fees675200200744200200200847200200200965200200200
Total Expenses (Periodic)1302,1242,1882,7982,3212,3912,4643,1862,6162,6952,7783,6272,9513,0413,135
Total Return On Investment
Acquisition Down Payment-40,650000000000000040,650
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,2903,7734,2034,1045,1075,5826,0735,9337,1057,6468,2068,0209,38210,00010,638
Tax Savings1,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,863-17,383
Principal Paydown0000000000000034,840
Estimated Home Price Appreciation 00000000000000213,520
Total Selling, Holding & Closing Costs00000000000000-37,612
Total Capital In/Out-39,9985,6356,0665,9666,9707,4457,9367,7968,9679,50910,0689,88211,24511,862244,652
Total Return On Investment (IRR)23.86%
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.