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 Taxes1,2661,3041,3431,3831,4251,4681,5121,5571,6041,6521,7011,7521,8051,8591,915
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)15,05715,11515,17515,23715,30015,36615,43315,50215,57415,64815,72315,80215,88215,96516,050
Annual Cash Flows 4,0834,6575,2495,8616,4947,1487,8238,5229,2439,98810,75811,55412,37613,22614,104
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 3,9302,1832,7002,5563,7884,3594,9494,7586,1896,8407,5137,2688,9279,66910,436
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 00000000000000315,027
Total Selling, Holding & Closing Costs00000000000000-55,493
Total Capital In/Out-59,7974,9315,4485,3046,5367,1077,6977,5068,9379,58810,26110,01611,67412,417355,701
Total Return On Investment (IRR)19.76%
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.