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	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698	8,698
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)	9,991	10,030	10,070	10,111	10,154	10,197	10,242	10,289	10,336	10,385	10,436	10,488	10,542	10,597	10,654
Annual Cash Flows	5,009	5,465	5,936	6,423	6,927	7,447	7,984	8,539	9,113	9,705	10,318	10,950	11,604	12,280	12,978

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	-40,300	0	0	0	0	0	0	0	0	0	0	0	0	0	40,300
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	4,889	3,483	3,896	3,833	4,762	5,218	5,688	5,589	6,676	7,195	7,731	7,592	8,857	9,449	10,060
Tax Savings	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	1,846	-17,234
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	35,002
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	211,681
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-37,288
Total Capital In/Out	-40,065	5,329	5,742	5,679	6,609	7,064	7,534	7,436	8,522	9,041	9,577	9,438	10,704	11,295	242,521
Total Return On Investment (IRR)	23.23%

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.