Property Analysis For: 2057 Collier Dr
Year123456789101112131415
Revenue
Rental Income10,20010,53710,88411,24311,61511,99812,39412,80313,22513,66214,11214,57815,05915,55616,070
Expenses (Recurring)
Mortgage Payment 5,5895,5895,5895,5895,5895,5895,5895,5895,5895,5895,5895,5895,5895,5895,589
Estimated Annual Property Taxes318328337347358369380391403415427440453467481
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,5796,6096,6396,6716,7036,7366,7716,8066,8436,8816,9196,9597,0007,0437,086
Annual Cash Flows 3,6213,9284,2454,5734,9115,2615,6235,9966,3826,7817,1937,6198,0598,5148,983
Expenses (Periodic)
Vacancy Costs82421435450465480496512529546564583602622643
Maintenance & Repairs07908168438719009309609921,0251,0581,0931,1291,1671,205
Tenant Placement Credit-42500000000000000
Tenant Placement/Lease Renewal Fees425200200468200200200533200200200607200200200
Total Expenses (Periodic)821,4121,4521,7611,5361,5801,6252,0061,7211,7711,8232,2841,9321,9892,048
Total Return On Investment
Acquisition Down Payment-25,550000000000000025,550
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5402,5162,7942,8113,3763,6823,9983,9914,6615,0105,3705,3356,1276,5256,935
Tax Savings1,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,1711,171-10,926
Principal Paydown0000000000000021,898
Estimated Home Price Appreciation 00000000000000134,205
Total Selling, Holding & Closing Costs00000000000000-23,640
Total Capital In/Out-27,3403,6873,9643,9824,5464,8525,1685,1615,8326,1816,5416,5067,2987,695154,022
Total Return On Investment (IRR)22.99%
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.