Property Analysis For: 107 Magnolia Cir
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 13,11913,11913,11913,11913,11913,11913,11913,11913,11913,11913,11913,11913,11913,11913,119
Estimated Annual Property Taxes1,1171,1511,1851,2211,2571,2951,3341,3741,4151,4571,5011,5461,5931,6401,690
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)14,90814,96215,01715,07415,13215,19315,25515,31915,38515,45315,52315,59515,67015,74615,825
Annual Cash Flows 4,2324,8105,4076,0246,6627,3218,0018,7059,43210,18310,95811,76012,58913,44514,329
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-59,975000000000000059,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0792,3362,8582,7193,9564,5325,1274,9416,3787,0347,7137,4759,1399,88810,661
Tax Savings2,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,748-25,647
Principal Paydown0000000000000051,403
Estimated Home Price Appreciation 00000000000000364,178
Total Selling, Holding & Closing Costs00000000000000-55,493
Total Capital In/Out-59,6485,0845,6065,4676,7037,2807,8757,6899,1269,78210,46110,22211,88712,636405,076
Total Return On Investment (IRR)20.74%
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.