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 7,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,9637,963
Estimated Annual Property Taxes7657888128368618879139419699981,0281,0591,0911,1231,157
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4009,4439,4889,5339,5809,6299,6799,7309,7839,8389,8949,95210,01210,07310,137
Annual Cash Flows 4,4004,8125,2385,6786,1336,6037,0897,5918,1108,6459,1999,77110,36210,97311,605
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 4,2902,9733,3453,2954,1264,5374,9614,8775,8526,3206,8036,6817,8198,3538,904
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-36,4894,6194,9914,9415,7726,1836,6076,5237,4987,9668,4498,3279,4659,999215,309
Total Return On Investment (IRR)22.69%
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.