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 7,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,1767,176
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)8,8518,9018,9539,0079,0619,1189,1769,2369,2989,3629,4279,4959,5649,6369,710
Annual Cash Flows 4,0494,4244,8125,2135,6286,0566,4986,9557,4287,9168,4218,9429,48110,03810,614
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 3,9462,6923,0292,9853,7384,1114,4964,4195,3045,7296,1686,0547,0917,5768,076
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-33,4464,1754,5134,4695,2225,5945,9795,9026,7887,2137,6527,5378,5749,059194,085
Total Return On Investment (IRR)22.47%
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.