Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | |
Revenue | ||||||||||||||||
Rental Income | 11,100 | 11,466 | 11,845 | 12,236 | 12,639 | 13,056 | 13,487 | 13,932 | 14,392 | 14,867 | 15,358 | 15,865 | 16,388 | 16,929 | 17,487 | |
Expenses (Recurring) | ||||||||||||||||
Mortgage Payment | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | 6,662 | |
Estimated Annual Property Taxes | 656 | 676 | 696 | 717 | 738 | 760 | 783 | 807 | 831 | 856 | 882 | 908 | 935 | 963 | 992 | |
Estimated Annual Homeowners Insurance | 672 | 692 | 713 | 734 | 756 | 779 | 802 | 826 | 851 | 877 | 903 | 930 | 958 | 987 | 1,016 | |
Annual Property Mgmt Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Expenses (Recurring) | 7,990 | 8,030 | 8,071 | 8,113 | 8,156 | 8,201 | 8,247 | 8,295 | 8,344 | 8,395 | 8,447 | 8,500 | 8,555 | 8,612 | 8,671 | |
Annual Cash Flows | 3,110 | 3,437 | 3,774 | 4,123 | 4,483 | 4,855 | 5,240 | 5,637 | 6,048 | 6,473 | 6,911 | 7,364 | 7,833 | 8,317 | 8,817 | |
Expenses (Periodic) | ||||||||||||||||
Vacancy Costs | 89 | 459 | 474 | 489 | 506 | 522 | 539 | 557 | 576 | 595 | 614 | 635 | 656 | 677 | 699 | |
Maintenance & Repairs | 0 | 860 | 888 | 918 | 948 | 979 | 1,012 | 1,045 | 1,079 | 1,115 | 1,152 | 1,190 | 1,229 | 1,270 | 1,312 | |
Tenant Placement Credit | -463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tenant Placement/Lease Renewal Fees | 463 | 200 | 200 | 510 | 200 | 200 | 200 | 581 | 200 | 200 | 200 | 661 | 200 | 200 | 200 | |
Total Expenses (Periodic) | 89 | 1,519 | 1,562 | 1,917 | 1,654 | 1,701 | 1,751 | 2,183 | 1,855 | 1,910 | 1,966 | 2,485 | 2,085 | 2,147 | 2,211 | |
Total Return On Investment | ||||||||||||||||
Acquisition Down Payment | -28,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,900 | |
Acquisition Closing Costs | -6,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Rental Income | 3,021 | 1,918 | 2,212 | 2,206 | 2,829 | 3,154 | 3,489 | 3,455 | 4,193 | 4,563 | 4,945 | 4,879 | 5,748 | 6,170 | 6,606 | |
Tax Savings | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | 1,324 | -12,359 | |
Principal Paydown | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,471 | |
Estimated Home Price Appreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151,801 | |
Total Selling, Holding & Closing Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,740 | |
Total Capital In/Out | -31,054 | 3,242 | 3,536 | 3,530 | 4,153 | 4,478 | 4,813 | 4,779 | 5,517 | 5,887 | 6,269 | 6,203 | 7,072 | 7,494 | 171,679 | |
Total Return On Investment (IRR) | 20.84% |