Property Analysis For: 1310 Vicoscia Dr
Year123456789101112131415
Revenue
Rental Income11,40011,77612,16512,56612,98113,40913,85214,30914,78115,26915,77316,29316,83117,38617,960
Expenses (Recurring)
Mortgage Payment 6,1636,1636,1636,1636,1636,1636,1636,1636,1636,1636,1636,1636,1636,1636,163
Estimated Annual Property Taxes594612630649669689709731752775798822847872898
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,4297,4677,5067,5467,5887,6317,6757,7207,7677,8157,8647,9157,9688,0228,078
Annual Cash Flows 3,9714,3094,6595,0205,3935,7796,1776,5897,0147,4547,9088,3788,8639,3649,882
Expenses (Periodic)
Vacancy Costs91471487503519536554572591611631652673695718
Maintenance & Repairs08839129429741,0061,0391,0731,1091,1451,1831,2221,2621,3041,347
Tenant Placement Credit-47500000000000000
Tenant Placement/Lease Renewal Fees475200200524200200200596200200200679200200200
Total Expenses (Periodic)911,5541,5991,9691,6931,7421,7932,2421,9001,9562,0142,5532,1362,1992,265
Total Return On Investment
Acquisition Down Payment-28,175000000000000028,175
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8802,7553,0603,0513,7004,0374,3844,3475,1155,4985,8955,8256,7277,1657,617
Tax Savings1,2911,2911,2911,2911,2911,2911,2911,2911,2911,2911,2911,2911,2911,291-12,049
Principal Paydown0000000000000024,148
Estimated Home Price Appreciation 00000000000000147,993
Total Selling, Holding & Closing Costs00000000000000-26,069
Total Capital In/Out-29,5044,0464,3514,3424,9915,3285,6755,6386,4056,7897,1857,1168,0188,456169,815
Total Return On Investment (IRR)23.27%
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.