Property Analysis For: 259 Glencoe Rd
Year123456789101112131415
Revenue
Rental Income13,80014,25514,72615,21215,71416,23216,76817,32117,89318,48319,09319,72320,37421,04721,741
Expenses (Recurring)
Mortgage Payment 7,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,8587,858
Estimated Annual Property Taxes7657888128368618879139419699981,0281,0591,0911,1231,157
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,2959,3389,3839,4289,4769,5249,5749,6269,6799,7339,7899,8479,9079,96910,032
Annual Cash Flows 4,5054,9175,3435,7836,2386,7087,1947,6968,2148,7509,3049,87610,46711,07811,709
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 4,3943,0783,4503,4004,2314,6425,0664,9825,9576,4256,9086,7867,9248,4589,009
Tax Savings1,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,6461,646-15,363
Principal Paydown0000000000000030,790
Estimated Home Price Appreciation 00000000000000188,701
Total Selling, Holding & Closing Costs00000000000000-33,240
Total Capital In/Out-36,3854,7245,0965,0465,8776,2886,7126,6287,6038,0718,5548,4329,57010,104215,822
Total Return On Investment (IRR)22.92%
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.