Property Analysis For: 2966 Larkwood Cv
Year123456789101112131415
Revenue
Rental Income15,54016,05316,58317,13017,69518,27918,88219,50520,14920,81421,50122,21022,94323,70024,482
Expenses (Recurring)
Mortgage Payment 8,8488,8488,8488,8488,8488,8488,8488,8488,8488,8488,8488,8488,8488,8488,848
Estimated Annual Property Taxes1,0501,0821,1141,1471,1821,2171,2541,2911,3301,3701,4111,4531,4971,5421,588
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,57010,62210,67510,73010,78610,84410,90410,96611,02911,09511,16211,23211,30311,37711,453
Annual Cash Flows 4,9705,4315,9086,4006,9097,4357,9788,5399,1209,71910,33910,97911,64012,32413,030
Expenses (Periodic)
Vacancy Costs124642663685708731755780806833860888918948979
Maintenance & Repairs01,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,6661,7211,7781,836
Tenant Placement Credit-64800000000000000
Tenant Placement/Lease Renewal Fees648200200714200200200813200200200925200200200
Total Expenses (Periodic)1242,0462,1072,6842,2352,3022,3713,0562,5172,5942,6733,4802,8382,9263,015
Total Return On Investment
Acquisition Down Payment-40,450000000000000040,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8463,3853,8013,7164,6745,1335,6075,4846,6027,1257,6667,4998,8029,39810,014
Tax Savings1,8531,8531,8531,8531,8531,8531,8531,8531,8531,8531,8531,8531,8531,853-17,298
Principal Paydown0000000000000034,668
Estimated Home Price Appreciation 00000000000000212,469
Total Selling, Holding & Closing Costs00000000000000-37,427
Total Capital In/Out-40,2515,2385,6545,5706,5276,9867,4607,3378,4568,9799,5199,35210,65511,251242,877
Total Return On Investment (IRR)23.04%
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.