Property Analysis For: 12 Warren Dr
Year123456789101112131415
Revenue
Rental Income18,00018,59419,20819,84120,49621,17321,87122,59323,33924,10924,90425,72626,57527,45228,358
Expenses (Recurring)
Mortgage Payment 9,9199,9199,9199,9199,9199,9199,9199,9199,9199,9199,9199,9199,9199,9199,919
Estimated Annual Property Taxes1,3201,3601,4001,4421,4861,5301,5761,6231,6721,7221,7741,8271,8821,9381,997
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,91111,97112,03312,09612,16112,22812,29812,36912,44312,51812,59612,67712,75912,84512,932
Annual Cash Flows 6,0896,6237,1757,7468,3358,9449,57410,22410,89611,59012,30813,05013,81614,60815,426
Expenses (Periodic)
Vacancy Costs1447447687948208478759049349649961,0291,0631,0981,134
Maintenance & Repairs01,3951,4411,4881,5371,5881,6401,6941,7501,8081,8681,9291,9932,0592,127
Tenant Placement Credit-75000000000000000
Tenant Placement/Lease Renewal Fees7502002008272002002009412002002001,072200200200
Total Expenses (Periodic)1442,3382,4093,1082,5572,6352,7153,5402,8842,9733,0644,0303,2563,3573,461
Total Return On Investment
Acquisition Down Payment-44,750000000000000044,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,9454,2854,7664,6375,7786,3096,8586,6848,0128,6189,2449,01910,56011,25111,965
Tax Savings2,0502,0502,0502,0502,0502,0502,0502,0502,0502,0502,0502,0502,0502,050-19,137
Principal Paydown0000000000000037,845
Estimated Home Price Appreciation 00000000000000235,056
Total Selling, Holding & Closing Costs00000000000000-41,406
Total Capital In/Out-43,2556,3356,8176,6877,8288,3608,9098,73510,06210,66811,29411,07012,61013,301269,073
Total Return On Investment (IRR)24.37%
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.