Property Analysis For: 2976 Huntington Trail Dr
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 7,7257,7257,7257,7257,7257,7257,7257,7257,7257,7257,7257,7257,7257,7257,725
Estimated Annual Property Taxes1,0101,0401,0721,1041,1371,1711,2061,2421,2791,3181,3571,3981,4401,4831,528
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4079,4589,5109,5639,6189,6759,7349,7949,8569,9209,98610,05310,12310,19510,269
Annual Cash Flows 4,9335,3565,7926,2446,7107,1927,6918,2058,7379,2879,85510,44211,04811,67512,323
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-33,950000000000000033,950
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8183,4523,8333,7674,6335,0535,4875,3856,3996,8787,3737,2318,4148,9609,525
Tax Savings1,5561,5561,5561,5561,5561,5561,5561,5561,5561,5561,5561,5561,5561,556-14,518
Principal Paydown0000000000000027,949
Estimated Home Price Appreciation 00000000000000178,327
Total Selling, Holding & Closing Costs00000000000000-31,413
Total Capital In/Out-34,0765,0085,3885,3236,1886,6087,0426,9417,9558,4348,9298,7869,96910,515203,819
Total Return On Investment (IRR)24.23%
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.