Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | |
Revenue | ||||||||||||||||
Rental Income | 13,620 | 14,069 | 14,534 | 15,013 | 15,509 | 16,021 | 16,549 | 17,095 | 17,660 | 18,242 | 18,844 | 19,466 | 20,109 | 20,772 | 21,458 | |
Expenses (Recurring) | ||||||||||||||||
Mortgage Payment | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | 7,376 | |
Estimated Annual Property Taxes | 929 | 957 | 986 | 1,015 | 1,046 | 1,077 | 1,109 | 1,143 | 1,177 | 1,212 | 1,248 | 1,286 | 1,325 | 1,364 | 1,405 | |
Estimated Annual Homeowners Insurance | 672 | 692 | 713 | 734 | 756 | 779 | 802 | 826 | 851 | 877 | 903 | 930 | 958 | 987 | 1,016 | |
Annual Property Mgmt Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Expenses (Recurring) | 8,977 | 9,025 | 9,075 | 9,126 | 9,178 | 9,232 | 9,288 | 9,345 | 9,404 | 9,465 | 9,528 | 9,592 | 9,659 | 9,727 | 9,798 | |
Annual Cash Flows | 4,643 | 5,044 | 5,459 | 5,888 | 6,331 | 6,788 | 7,261 | 7,750 | 8,255 | 8,777 | 9,316 | 9,874 | 10,450 | 11,045 | 11,660 | |
Expenses (Periodic) | ||||||||||||||||
Vacancy Costs | 109 | 563 | 581 | 601 | 620 | 641 | 662 | 684 | 706 | 730 | 754 | 779 | 804 | 831 | 858 | |
Maintenance & Repairs | 0 | 1,055 | 1,090 | 1,126 | 1,163 | 1,202 | 1,241 | 1,282 | 1,324 | 1,368 | 1,413 | 1,460 | 1,508 | 1,558 | 1,609 | |
Tenant Placement Credit | -568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tenant Placement/Lease Renewal Fees | 568 | 200 | 200 | 626 | 200 | 200 | 200 | 712 | 200 | 200 | 200 | 811 | 200 | 200 | 200 | |
Total Expenses (Periodic) | 109 | 1,818 | 1,871 | 2,352 | 1,984 | 2,042 | 2,103 | 2,678 | 2,231 | 2,298 | 2,367 | 3,050 | 2,512 | 2,589 | 2,668 | |
Total Return On Investment | ||||||||||||||||
Acquisition Down Payment | -34,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,175 | |
Acquisition Closing Costs | -6,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Rental Income | 4,534 | 3,226 | 3,588 | 3,536 | 4,347 | 4,746 | 5,158 | 5,072 | 6,024 | 6,479 | 6,949 | 6,824 | 7,937 | 8,456 | 8,992 | |
Tax Savings | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | 1,566 | -14,614 | |
Principal Paydown | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,682 | |
Estimated Home Price Appreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179,509 | |
Total Selling, Holding & Closing Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31,621 | |
Total Capital In/Out | -34,575 | 4,792 | 5,153 | 5,101 | 5,913 | 6,312 | 6,724 | 6,638 | 7,590 | 8,045 | 8,515 | 8,390 | 9,503 | 10,022 | 206,123 | |
Total Return On Investment (IRR) | 23.54% |