Property Analysis For: 2267 Celeste Dr
Year123456789101112131415
Revenue
Rental Income12,90013,32613,76514,22014,68915,17415,67416,19216,72617,27817,84818,43719,04619,67420,323
Expenses (Recurring)
Mortgage Payment 7,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,0827,082
Estimated Annual Property Taxes1,0031,0331,0641,0961,1291,1631,1981,2341,2711,3091,3481,3881,4301,4731,517
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7578,8078,8598,9128,9679,0239,0829,1429,2049,2679,3339,4009,4709,5419,615
Annual Cash Flows 4,1434,5194,9075,3085,7226,1506,5937,0507,5228,0118,5159,0379,57610,13310,708
Expenses (Periodic)
Vacancy Costs103533551569588607627648669691714737762787813
Maintenance & Repairs09991,0321,0661,1021,1381,1761,2141,2541,2961,3391,3831,4281,4761,524
Tenant Placement Credit-53800000000000000
Tenant Placement/Lease Renewal Fees538200200592200200200675200200200768200200200
Total Expenses (Periodic)1031,7321,7832,2281,8891,9452,0032,5372,1232,1872,2532,8882,3902,4632,537
Total Return On Investment
Acquisition Down Payment-32,375000000000000032,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0402,7863,1243,0803,8334,2054,5904,5135,3995,8246,2636,1487,1857,6708,171
Tax Savings1,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,4831,483-13,845
Principal Paydown0000000000000027,748
Estimated Home Price Appreciation 00000000000000170,054
Total Selling, Holding & Closing Costs00000000000000-29,955
Total Capital In/Out-33,3524,2704,6074,5635,3165,6896,0735,9976,8827,3077,7467,6328,6699,153194,547
Total Return On Investment (IRR)22.70%
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.