Property Analysis For: 14 Windsor Dr
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,2578,257
Estimated Annual Property Taxes1,4901,5351,5811,6281,6771,7271,7791,8331,8871,9442,0022,0632,1242,1882,254
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,41910,48410,55010,61910,69010,76310,83810,91610,99611,07811,16211,24911,33911,43211,527
Annual Cash Flows 4,5815,0115,4565,9156,3906,8817,3887,9128,4539,0139,59110,18910,80711,44512,105
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-37,250000000000000037,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4613,0293,4153,3254,2264,6525,0924,9626,0176,5037,0056,8308,0608,6149,187
Tax Savings1,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,7071,707-15,929
Principal Paydown0000000000000031,502
Estimated Home Price Appreciation 00000000000000195,661
Total Selling, Holding & Closing Costs00000000000000-34,466
Total Capital In/Out-37,5824,7365,1225,0325,9336,3586,7986,6697,7238,2098,7118,5379,76710,321223,204
Total Return On Investment (IRR)22.69%
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.