Property Analysis For: 209 Sparrow Rd
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 12,52312,52312,52312,52312,52312,52312,52312,52312,52312,52312,52312,52312,52312,52312,523
Estimated Annual Property Taxes1,1171,1511,1851,2211,2571,2951,3341,3741,4151,4571,5011,5461,5931,6401,690
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)14,31214,36614,42114,47814,53614,59714,65914,72314,78914,85714,92714,99915,07415,15015,229
Annual Cash Flows 4,8285,4066,0036,6207,2587,9178,5979,30110,02810,77911,55512,35613,18514,04114,925
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-57,250000000000000057,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6752,9323,4553,3154,5525,1285,7235,5376,9747,6308,3098,0719,73510,48411,258
Tax Savings2,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,623-24,482
Principal Paydown0000000000000049,067
Estimated Home Price Appreciation 00000000000000347,631
Total Selling, Holding & Closing Costs00000000000000-52,971
Total Capital In/Out-56,4525,5556,0785,9387,1757,7518,3468,1609,59710,25410,93210,69412,35813,107387,752
Total Return On Investment (IRR)21.64%
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.