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 13,29413,29413,29413,29413,29413,29413,29413,29413,29413,29413,29413,29413,29413,29413,294
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)15,08315,13715,19215,24915,30715,36815,43015,49415,56015,62815,69815,77015,84515,92116,000
Annual Cash Flows 4,0574,6355,2325,8496,4877,1467,8268,5309,25710,00710,78311,58512,41413,27014,154
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 3,9042,1612,6832,5443,7804,3574,9524,7666,2036,8597,5387,3008,9649,71310,486
Tax Savings2,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,7482,748-25,647
Principal Paydown0000000000000050,720
Estimated Home Price Appreciation 00000000000000364,178
Total Selling, Holding & Closing Costs00000000000000-55,493
Total Capital In/Out-59,8234,9095,4315,2926,5287,1057,7007,5148,9519,60710,28610,04711,71212,461404,219
Total Return On Investment (IRR)20.52%
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.