Property Analysis For: 2220 Loop Acres Dr
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 7,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,176
Estimated Annual Property Taxes7157367597818058298548799069339619901,0191,0501,082
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,5638,6058,6488,6928,7378,7848,8328,8828,9338,9869,0409,0969,1549,2139,274
Annual Cash Flows 5,2375,6516,0786,5206,9777,4487,9368,4398,9609,49810,05310,62711,22111,83412,467
Expenses (Periodic)
Vacancy Costs110570589608629649671693716739764789815842870
Maintenance & Repairs01,0691,1041,1411,1791,2171,2581,2991,3421,3861,4321,4791,5281,5781,631
Tenant Placement Credit-57500000000000000
Tenant Placement/Lease Renewal Fees575200200634200200200722200200200822200200200
Total Expenses (Periodic)1101,8391,8932,3832,0072,0672,1282,7142,2582,3262,3963,0902,5432,6202,700
Total Return On Investment
Acquisition Down Payment-32,375000000000000032,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,1263,8114,1854,1374,9695,3825,8075,7266,7027,1727,6577,5378,6789,2139,767
Tax Savings1,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,483-13,845
Principal Paydown0000000000000027,379
Estimated Home Price Appreciation 00000000000000170,054
Total Selling, Holding & Closing Costs00000000000000-29,955
Total Capital In/Out-32,2655,2955,6685,6206,4536,8657,2917,2098,1858,6559,1419,02110,16110,697195,775
Total Return On Investment (IRR)25.50%
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.