Property Analysis For: 1612 Robin Hood Ln
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,542
Estimated Annual Property Taxes515530546563580597615633652672692713734756779
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,7299,7649,8019,8399,8789,9189,95910,00210,04510,09110,13710,18510,23410,28510,337
Annual Cash Flows 5,2715,7316,2056,6967,2027,7268,2678,8269,40310,00010,61711,25411,91212,59213,295
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-39,050000000000000039,050
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,1513,7494,1654,1055,0385,4975,9715,8766,9677,4908,0307,8959,1659,76110,377
Tax Savings1,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,789-16,699
Principal Paydown0000000000000033,469
Estimated Home Price Appreciation 00000000000000205,116
Total Selling, Holding & Closing Costs00000000000000-36,132
Total Capital In/Out-38,6105,5385,9545,8946,8277,2867,7607,6658,7569,2799,8199,68410,95411,550235,180
Total Return On Investment (IRR)24.02%
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.