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 6,8156,8156,8156,8156,8156,8156,8156,8156,8156,8156,8156,8156,8156,8156,815
Estimated Annual Property Taxes211217224231237245252260267275284292301310319
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6987,7247,7527,7807,8097,8397,8697,9017,9347,9678,0028,0378,0748,1128,151
Annual Cash Flows 3,8224,1764,5414,9195,3095,7126,1286,5597,0037,4637,9378,4288,9349,4589,999
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 3,7302,6072,9272,9293,6003,9544,3194,2935,0855,4885,9045,8486,7787,2377,711
Tax Savings1,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,3721,372-12,808
Principal Paydown0000000000000024,656
Estimated Home Price Appreciation 00000000000000157,317
Total Selling, Holding & Closing Costs00000000000000-27,712
Total Capital In/Out-31,3483,9794,3004,3024,9735,3265,6915,6666,4586,8607,2767,2208,1518,609179,114
Total Return On Investment (IRR)22.57%
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.