Property Analysis For: 4175 Leacrest Cv
Year123456789101112131415
Revenue
Rental Income11,22011,59011,97312,36812,77613,19813,63314,08314,54815,02815,52416,03616,56517,11217,677
Expenses (Recurring)
Mortgage Payment 6,3026,3026,3026,3026,3026,3026,3026,3026,3026,3026,3026,3026,3026,3026,302
Estimated Annual Property Taxes6817017227447667898138388638899159439711,0001,030
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6557,6967,7387,7817,8257,8717,9187,9668,0168,0688,1218,1758,2328,2898,349
Annual Cash Flows 3,5653,8944,2354,5874,9515,3275,7156,1176,5316,9607,4037,8618,3348,8229,328
Expenses (Periodic)
Vacancy Costs90464479495511528545563582601621641663684707
Maintenance & Repairs08698989289589901,0221,0561,0911,1271,1641,2031,2421,2831,326
Tenant Placement Credit-46800000000000000
Tenant Placement/Lease Renewal Fees468200200515200200200587200200200668200200200
Total Expenses (Periodic)901,5331,5771,9381,6691,7181,7682,2061,8731,9281,9852,5122,1052,1682,233
Total Return On Investment
Acquisition Down Payment-29,200000000000000029,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,4752,3612,6582,6493,2813,6093,9473,9104,6585,0325,4185,3486,2296,6557,095
Tax Savings1,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,338-12,487
Principal Paydown0000000000000025,361
Estimated Home Price Appreciation 00000000000000153,377
Total Selling, Holding & Closing Costs00000000000000-27,018
Total Capital In/Out-30,8873,6993,9963,9874,6194,9475,2855,2485,9966,3706,7566,6867,5677,992175,528
Total Return On Investment (IRR)21.96%
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.