Property Analysis | 5266 Bucksport Ln

Property Analysis For: 5266 Bucksport Ln

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

Revenue
Rental Income	16,800	17,354	17,927	18,519	19,130	19,761	20,413	21,087	21,783	22,502	23,244	24,011	24,804	25,622	26,468

Expenses (Recurring)
Mortgage Payment	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310	8,310
Estimated Annual Property Taxes	1,913	1,970	2,030	2,090	2,153	2,218	2,284	2,353	2,423	2,496	2,571	2,648	2,727	2,809	2,894
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)	10,895	10,972	11,052	11,134	11,219	11,306	11,396	11,489	11,584	11,683	11,784	11,888	11,995	12,106	12,220
Annual Cash Flows	5,905	6,382	6,875	7,384	7,911	8,455	9,017	9,598	10,198	10,819	11,460	12,123	12,808	13,516	14,248

Expenses (Periodic)
Vacancy Costs	134	694	717	741	765	790	817	843	871	900	930	960	992	1,025	1,059
Maintenance & Repairs	0	1,302	1,345	1,389	1,435	1,482	1,531	1,582	1,634	1,688	1,743	1,801	1,860	1,922	1,985
Tenant Placement Credit	-700	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	700	200	200	772	200	200	200	879	200	200	200	1,000	200	200	200
Total Expenses (Periodic)	134	2,196	2,262	2,901	2,400	2,473	2,548	3,304	2,705	2,788	2,873	3,762	3,052	3,147	3,244

Total Return On Investment
Acquisition Down Payment	-38,500	0	0	0	0	0	0	0	0	0	0	0	0	0	38,500
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	5,771	4,186	4,613	4,483	5,511	5,982	6,469	6,294	7,493	8,031	8,587	8,361	9,756	10,370	11,004
Tax Savings	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	1,764	-16,464
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	33,439
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	202,227
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-35,623
Total Capital In/Out	-37,465	5,950	6,377	6,247	7,275	7,746	8,233	8,058	9,257	9,795	10,351	10,125	11,520	12,134	233,083
Total Return On Investment (IRR)	25.20%

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.