Property Analysis For: 2673 Durby Cir
Year123456789101112131415
Revenue
Rental Income13,62014,06914,53415,01315,50916,02116,54917,09517,66018,24218,84419,46620,10920,77221,458
Expenses (Recurring)
Mortgage Payment 7,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,4757,475
Estimated Annual Property Taxes9109379659941,0241,0551,0871,1191,1531,1871,2231,2601,2971,3361,376
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,0579,1059,1549,2049,2569,3099,3649,4219,4799,5409,6029,6659,7319,7999,868
Annual Cash Flows 4,5634,9655,3805,8096,2536,7117,1857,6748,1808,7039,2439,80110,37810,97311,589
Expenses (Periodic)
Vacancy Costs109563581601620641662684706730754779804831858
Maintenance & Repairs01,0551,0901,1261,1631,2021,2411,2821,3241,3681,4131,4601,5081,5581,609
Tenant Placement Credit-56800000000000000
Tenant Placement/Lease Renewal Fees568200200626200200200712200200200811200200200
Total Expenses (Periodic)1091,8181,8712,3521,9842,0422,1032,6782,2312,2982,3673,0502,5122,5892,668
Total Return On Investment
Acquisition Down Payment-34,175000000000000034,175
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,4543,1473,5093,4574,2694,6695,0824,9965,9496,4056,8766,7517,8658,3858,922
Tax Savings1,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,566-14,614
Principal Paydown0000000000000029,290
Estimated Home Price Appreciation 00000000000000179,509
Total Selling, Holding & Closing Costs00000000000000-31,621
Total Capital In/Out-34,6564,7125,0745,0235,8356,2356,6486,5627,5157,9718,4428,3179,4319,951205,661
Total Return On Investment (IRR)23.35%
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.