Property Analysis For: 3053 Meadowbrook Rd
Year123456789101112131415
Revenue
Rental Income11,70012,08612,48512,89713,32313,76214,21614,68515,17015,67116,18816,72217,27417,84418,433
Expenses (Recurring)
Mortgage Payment 6,5576,5576,5576,5576,5576,5576,5576,5576,5576,5576,5576,5576,5576,5576,557
Estimated Annual Property Taxes525541557574591609627646665685706727749771794
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,7547,7907,8277,8657,9047,9447,9868,0298,0738,1198,1658,2148,2638,3158,367
Annual Cash Flows 3,9464,2964,6585,0325,4195,8186,2306,6577,0977,5528,0228,5089,0119,52910,065
Expenses (Periodic)
Vacancy Costs94483499516533550569587607627648669691714737
Maintenance & Repairs09069369679991,0321,0661,1011,1381,1751,2141,2541,2961,3381,382
Tenant Placement Credit-48800000000000000
Tenant Placement/Lease Renewal Fees488200200537200200200612200200200697200200200
Total Expenses (Periodic)941,5901,6362,0211,7321,7831,8352,3011,9452,0022,0622,6202,1862,2522,320
Total Return On Investment
Acquisition Down Payment-29,975000000000000029,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8532,7073,0233,0123,6864,0354,3954,3565,1525,5505,9615,8896,8247,2777,746
Tax Savings1,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,373-12,818
Principal Paydown0000000000000025,691
Estimated Home Price Appreciation 00000000000000157,448
Total Selling, Holding & Closing Costs00000000000000-27,735
Total Capital In/Out-31,2494,0804,3964,3855,0605,4095,7695,7296,5266,9237,3347,2628,1978,651180,306
Total Return On Investment (IRR)22.82%
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.