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 9,0109,0109,0109,0109,0109,0109,0109,0109,0109,0109,0109,0109,0109,0109,010
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)10,89910,95611,01411,07511,13611,20011,26611,33411,40311,47511,54911,62511,70411,78411,868
Annual Cash Flows 5,3015,7796,2726,7837,3107,8558,4189,0009,60110,22310,86511,52812,21412,92213,655
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 5,1713,6544,0843,9854,9895,4645,9555,8146,9867,5288,0877,9019,2639,88110,520
Tax Savings1,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,8631,863-17,383
Principal Paydown0000000000000034,377
Estimated Home Price Appreciation 00000000000000213,520
Total Selling, Holding & Closing Costs00000000000000-37,612
Total Capital In/Out-40,1165,5175,9475,8486,8517,3267,8177,6778,8489,3909,9509,76311,12611,744244,071
Total Return On Investment (IRR)23.62%
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.