Property Analysis | 2120 Bennett

Property Analysis For: 2120 Bennett

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	13,140	13,574	14,022	14,484	14,962	15,456	15,966	16,493	17,037	17,599	18,180	18,780	19,400	20,040	20,701

Expenses (Recurring)
Mortgage Payment	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503	7,503
Estimated Annual Property Taxes	546	562	579	597	615	633	652	672	692	712	734	756	778	802	826
Estimated Annual Homeowners Insurance	672	692	713	734	756	779	802	826	851	877	903	930	958	987	1,016
Annual Property Mgmt Fee	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Expenses (Recurring)	8,721	8,758	8,795	8,834	8,874	8,915	8,958	9,001	9,046	9,092	9,140	9,189	9,240	9,292	9,346
Annual Cash Flows	4,419	4,816	5,226	5,650	6,088	6,541	7,008	7,492	7,991	8,507	9,040	9,591	10,160	10,748	11,356

Expenses (Periodic)
Vacancy Costs	105	543	561	579	598	618	639	660	681	704	727	751	776	802	828
Maintenance & Repairs	0	1,018	1,052	1,086	1,122	1,159	1,197	1,237	1,278	1,320	1,364	1,409	1,455	1,503	1,553
Tenant Placement Credit	-548	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	548	200	200	604	200	200	200	687	200	200	200	783	200	200	200
Total Expenses (Periodic)	105	1,761	1,812	2,269	1,921	1,977	2,036	2,584	2,159	2,224	2,291	2,942	2,431	2,505	2,581

Total Return On Investment
Acquisition Down Payment	-32,975	0	0	0	0	0	0	0	0	0	0	0	0	0	32,975
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	4,314	3,055	3,414	3,381	4,167	4,563	4,972	4,908	5,832	6,283	6,749	6,649	7,729	8,244	8,775
Tax Savings	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	1,511	-14,101
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	27,146
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	173,206
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-30,511
Total Capital In/Out	-33,651	4,566	4,924	4,892	5,678	6,074	6,483	6,419	7,343	7,794	8,260	8,159	9,240	9,754	197,490
Total Return On Investment (IRR)	23.33%

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.