Property Analysis | 2106 Maple St

Property Analysis For: 2106 Maple St

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	15,000	15,495	16,006	16,535	17,080	17,644	18,226	18,828	19,449	20,091	20,754	21,439	22,146	22,877	23,632

Expenses (Recurring)
Mortgage Payment	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328	9,328
Estimated Annual Property Taxes	621	640	659	679	699	720	742	764	787	810	835	860	885	912	939
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)	10,621	10,660	10,700	10,741	10,783	10,827	10,872	10,918	10,966	11,015	11,066	11,118	11,172	11,227	11,284
Annual Cash Flows	4,379	4,835	5,306	5,794	6,297	6,817	7,354	7,909	8,483	9,075	9,688	10,321	10,974	11,650	12,348

Expenses (Periodic)
Vacancy Costs	120	620	640	661	683	706	729	753	778	804	830	858	886	915	945
Maintenance & Repairs	0	1,162	1,200	1,240	1,281	1,323	1,367	1,412	1,459	1,507	1,557	1,608	1,661	1,716	1,772
Tenant Placement Credit	-625	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	625	200	200	689	200	200	200	784	200	200	200	893	200	200	200
Total Expenses (Periodic)	120	1,982	2,041	2,590	2,164	2,229	2,296	2,950	2,437	2,510	2,587	3,359	2,747	2,831	2,918

Total Return On Investment
Acquisition Down Payment	-39,950	0	0	0	0	0	0	0	0	0	0	0	0	0	39,950
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	4,259	2,853	3,266	3,203	4,133	4,588	5,058	4,960	6,046	6,565	7,101	6,962	8,228	8,819	9,430
Tax Savings	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	1,830	-17,084
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	32,005
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	209,843
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-36,964
Total Capital In/Out	-40,361	4,684	5,096	5,034	5,963	6,418	6,888	6,790	7,877	8,395	8,932	8,792	10,058	10,649	237,180
Total Return On Investment (IRR)	22.02%

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.