Property Analysis For: 10204 Republic Ln
Year123456789101112131415
Revenue
Rental Income17,70018,28418,88719,51120,15520,82021,50722,21622,95023,70724,48925,29726,13226,99527,885
Expenses (Recurring)
Mortgage Payment 9,9919,9919,9919,9919,9919,9919,9919,9919,9919,9919,9919,9919,9919,9919,991
Estimated Annual Property Taxes1,1101,1431,1781,2131,2491,2871,3251,3651,4061,4481,4921,5361,5831,6301,679
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,77311,82611,88111,93811,99712,05712,11912,18312,24812,31612,38612,45812,53212,60812,686
Annual Cash Flows 5,9276,4587,0067,5738,1588,7639,38810,03410,70111,39112,10412,84013,60114,38715,199
Expenses (Periodic)
Vacancy Costs1427317557808068338608899189489801,0121,0451,0801,115
Maintenance & Repairs01,3711,4171,4631,5121,5611,6131,6661,7211,7781,8371,8971,9602,0252,091
Tenant Placement Credit-73800000000000000
Tenant Placement/Lease Renewal Fees7382002008132002002009262002002001,054200200200
Total Expenses (Periodic)1422,3032,3723,0572,5182,5942,6733,4812,8392,9263,0163,9633,2053,3043,407
Total Return On Investment
Acquisition Down Payment-45,675000000000000045,675
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,7854,1554,6344,5165,6406,1696,7156,5537,8628,4659,0878,87710,39511,08211,792
Tax Savings2,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,093-19,532
Principal Paydown0000000000000039,147
Estimated Home Price Appreciation 00000000000000239,914
Total Selling, Holding & Closing Costs00000000000000-42,261
Total Capital In/Out-44,2976,2486,7276,6097,7338,2618,8078,6469,95510,55711,18010,96912,48813,175274,734
Total Return On Investment (IRR)23.95%
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.