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 10,12410,12410,12410,12410,12410,12410,12410,12410,12410,12410,12410,12410,12410,12410,124
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)11,90611,96012,01512,07112,13012,19012,25212,31612,38212,44912,51912,59112,66512,74112,820
Annual Cash Flows 5,7946,3246,8737,4398,0258,6309,2559,90110,56811,25811,97012,70713,46714,25315,066
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 5,6524,0224,5014,3835,5076,0356,5816,4207,7298,3318,9548,74310,26210,94911,659
Tax Savings2,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,0932,093-19,532
Principal Paydown0000000000000038,627
Estimated Home Price Appreciation 00000000000000239,914
Total Selling, Holding & Closing Costs00000000000000-42,261
Total Capital In/Out-44,4306,1146,5936,4757,6008,1288,6748,5139,82210,42411,04710,83612,35513,042274,082
Total Return On Investment (IRR)23.70%
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.