Property Analysis For: 2509 Johanna Dr
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 7,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,963
Estimated Annual Property Taxes7167377607828068308558819079349629911,0211,0511,083
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,3519,3939,4369,4809,5259,5729,6209,6709,7219,7749,8289,8849,94210,00110,063
Annual Cash Flows 4,4494,8635,2905,7326,1886,6607,1487,6518,1728,7099,2659,83910,43211,04511,679
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-35,925000000000000035,925
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3393,0233,3973,3494,1814,5935,0194,9385,9146,3846,8696,7497,8898,4258,978
Tax Savings1,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,646-15,363
Principal Paydown0000000000000030,382
Estimated Home Price Appreciation 00000000000000188,701
Total Selling, Holding & Closing Costs00000000000000-33,240
Total Capital In/Out-36,4404,6695,0434,9955,8276,2396,6656,5847,5608,0308,5158,3959,53510,071215,383
Total Return On Investment (IRR)22.80%
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.