Property Analysis For: 12 Warren Dr
Year123456789101112131415
Revenue
Rental Income17,94018,53219,14419,77520,42821,10221,79822,51823,26124,02824,82125,64026,48727,36128,264
Expenses (Recurring)
Mortgage Payment 10,12210,12210,12210,12210,12210,12210,12210,12210,12210,12210,12210,12210,12210,12210,122
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)12,11412,17412,23512,29912,36412,43112,50112,57212,64612,72112,79912,88012,96213,04813,135
Annual Cash Flows 5,8266,3586,9087,4768,0648,6719,2989,94610,61511,30712,02212,76113,52414,31315,128
Expenses (Periodic)
Vacancy Costs1447417667918178448729019309619931,0261,0591,0941,131
Maintenance & Repairs01,3901,4361,4831,5321,5831,6351,6891,7451,8021,8621,9231,9862,0522,120
Tenant Placement Credit-74800000000000000
Tenant Placement/Lease Renewal Fees7482002008242002002009382002002001,068200200200
Total Expenses (Periodic)1442,3312,4023,0982,5492,6272,7073,5282,8752,9633,0544,0173,2463,3463,450
Total Return On Investment
Acquisition Down Payment-46,275000000000000046,275
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6824,0274,5074,3785,5146,0446,5916,4187,7408,3448,9688,74410,27810,96711,678
Tax Savings2,1202,1202,1202,1202,1202,1202,1202,1202,1202,1202,1202,1202,1202,120-19,789
Principal Paydown0000000000000039,661
Estimated Home Price Appreciation 00000000000000243,066
Total Selling, Holding & Closing Costs00000000000000-42,817
Total Capital In/Out-44,9726,1476,6276,4997,6358,1648,7118,5389,86010,46411,08810,86412,39913,087278,074
Total Return On Investment (IRR)23.63%
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.