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 7,5757,5757,5757,5757,5757,5757,5757,5757,5757,5757,5757,5757,5757,5757,575
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)9,1579,2059,2549,3049,3569,4099,4649,5219,5799,6399,7019,7659,8319,8989,968
Annual Cash Flows 4,4634,8655,2805,7106,1536,6117,0857,5758,0808,6039,1439,70110,27810,87411,490
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 4,3543,0473,4093,3574,1704,5694,9824,8965,8506,3056,7766,6517,7658,2858,822
Tax Savings1,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,5661,566-14,614
Principal Paydown0000000000000028,902
Estimated Home Price Appreciation 00000000000000179,509
Total Selling, Holding & Closing Costs00000000000000-31,621
Total Capital In/Out-34,7554,6134,9754,9235,7356,1356,5486,4627,4157,8718,3428,2179,3319,851205,172
Total Return On Investment (IRR)23.12%
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.