Property Analysis For: 11 Clifton Dr
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,2848,2848,2848,2848,2848,2848,2848,2848,2848,2848,2848,2848,2848,2848,284
Estimated Annual Property Taxes1,0331,0641,0961,1291,1631,1981,2331,2701,3091,3481,3881,4301,4731,5171,563
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,98910,04110,09310,14810,20310,26110,32010,38110,44410,50910,57610,64510,71510,78810,863
Annual Cash Flows 5,0115,4545,9136,3876,8777,3837,9068,4469,0059,58210,17810,79411,43112,08812,768
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-37,375000000000000037,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8913,4723,8723,7974,7125,1545,6105,4966,5687,0717,5917,4358,6849,2589,851
Tax Savings1,7121,7121,7121,7121,7121,7121,7121,7121,7121,7121,7121,7121,7121,712-15,983
Principal Paydown0000000000000031,608
Estimated Home Price Appreciation 00000000000000196,317
Total Selling, Holding & Closing Costs00000000000000-34,582
Total Capital In/Out-37,2725,1855,5855,5096,4256,8667,3227,2098,2808,7849,3049,14810,39610,970224,586
Total Return On Investment (IRR)23.68%
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.