Property Analysis For: 2907 Egypt Central Rd
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,2786,2786,2786,2786,2786,2786,2786,2786,2786,2786,2786,2786,2786,2786,278
Estimated Annual Property Taxes8889159429709991,0291,0601,0921,1251,1591,1931,2291,2661,3041,343
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8387,8857,9337,9828,0348,0868,1418,1968,2548,3138,3748,4378,5028,5698,637
Annual Cash Flows 4,1024,4494,8085,1795,5625,9586,3676,7907,2277,6798,1468,6289,1269,64110,173
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-28,700000000000000028,700
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0072,8313,1433,1173,7994,1434,4994,4425,2475,6406,0465,9546,8997,3477,810
Tax Savings1,3151,3151,3151,3151,3151,3151,3151,3151,3151,3151,3151,3151,3151,315-12,273
Principal Paydown0000000000000024,598
Estimated Home Price Appreciation 00000000000000150,751
Total Selling, Holding & Closing Costs00000000000000-26,555
Total Capital In/Out-29,8784,1464,4584,4325,1145,4585,8145,7576,5626,9557,3617,2698,2148,662173,031
Total Return On Investment (IRR)23.42%
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.