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 8,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,509
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)10,67110,73610,80310,87110,94211,01511,09111,16811,24811,33011,41511,50211,59111,68411,779
Annual Cash Flows 4,3294,7595,2045,6636,1386,6297,1367,6608,2018,7619,3399,93710,55511,19311,853
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-38,900000000000000038,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2092,7773,1633,0733,9744,3994,8404,7105,7646,2506,7526,5787,8088,3628,935
Tax Savings1,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,782-16,635
Principal Paydown0000000000000033,340
Estimated Home Price Appreciation 00000000000000204,328
Total Selling, Holding & Closing Costs00000000000000-35,993
Total Capital In/Out-39,4094,5604,9454,8555,7566,1826,6226,4927,5478,0338,5358,3609,59010,144232,875
Total Return On Investment (IRR)21.93%
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.