Property Analysis For: 2212 Loop Acres Rd
Year123456789101112131415
Revenue
Rental Income15,54016,05316,58317,13017,69518,27918,88219,50520,14920,81421,50122,21022,94323,70024,482
Expenses (Recurring)
Mortgage Payment 8,6958,6958,6958,6958,6958,6958,6958,6958,6958,6958,6958,6958,6958,6958,695
Estimated Annual Property Taxes534550567584601619638657676697718739761784808
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,9019,9379,97410,01310,05210,09310,13510,17810,22310,26810,31610,36410,41410,46610,519
Annual Cash Flows 5,6396,1166,6087,1177,6438,1868,7479,3279,92610,54511,18511,84612,52913,23413,963
Expenses (Periodic)
Vacancy Costs124642663685708731755780806833860888918948979
Maintenance & Repairs01,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,6661,7211,7781,836
Tenant Placement Credit-64800000000000000
Tenant Placement/Lease Renewal Fees648200200714200200200813200200200925200200200
Total Expenses (Periodic)1242,0462,1072,6842,2352,3022,3713,0562,5172,5942,6733,4802,8382,9263,015
Total Return On Investment
Acquisition Down Payment-39,750000000000000039,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,5154,0704,5014,4335,4085,8846,3766,2717,4097,9528,5138,3669,69010,30910,948
Tax Savings1,8211,8211,8211,8211,8211,8211,8211,8211,8211,8211,8211,8211,8211,821-16,999
Principal Paydown0000000000000034,068
Estimated Home Price Appreciation 00000000000000208,792
Total Selling, Holding & Closing Costs00000000000000-36,779
Total Capital In/Out-38,9145,8916,3226,2557,2297,7058,1978,0939,2319,77310,33410,18811,51212,130239,781
Total Return On Investment (IRR)24.64%
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.