Property Analysis For: 801 Mohawk Ave
Year123456789101112131415
Revenue
Rental Income11,52011,90012,29312,69913,11813,55013,99814,46014,93715,43015,93916,46517,00817,56918,149
Expenses (Recurring)
Mortgage Payment 6,7276,7276,7276,7276,7276,7276,7276,7276,7276,7276,7276,7276,7276,7276,727
Estimated Annual Property Taxes211217224231237245252260267275284292301310319
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6107,6367,6637,6917,7207,7507,7817,8137,8457,8797,9137,9497,9868,0238,062
Annual Cash Flows 3,9104,2644,6305,0075,3975,8006,2176,6477,0927,5518,0268,5169,0239,54610,087
Expenses (Periodic)
Vacancy Costs92476492508525542560578597617638659680703726
Maintenance & Repairs08939229529841,0161,0501,0841,1201,1571,1951,2351,2761,3181,361
Tenant Placement Credit-48000000000000000
Tenant Placement/Lease Renewal Fees480200200529200200200602200200200686200200200
Total Expenses (Periodic)921,5691,6141,9891,7091,7581,8102,2651,9181,9742,0332,5792,1562,2202,287
Total Return On Investment
Acquisition Down Payment-29,950000000000000029,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8182,6963,0163,0183,6894,0424,4074,3825,1745,5775,9935,9366,8677,3267,800
Tax Savings1,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,372-12,808
Principal Paydown0000000000000024,991
Estimated Home Price Appreciation 00000000000000157,317
Total Selling, Holding & Closing Costs00000000000000-27,712
Total Capital In/Out-31,2594,0684,3884,3905,0615,4145,7795,7546,5466,9497,3657,3098,2398,698179,538
Total Return On Investment (IRR)22.80%
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.