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 6,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,661
Estimated Annual Property Taxes525541557574591609627646665685706727749771794
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8587,8947,9317,9698,0088,0488,0908,1338,1778,2228,2698,3188,3678,4188,471
Annual Cash Flows 3,8424,1934,5544,9285,3155,7146,1266,5536,9937,4487,9198,4048,9079,4259,962
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-30,450000000000000030,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7492,6032,9192,9083,5833,9314,2924,2525,0495,4465,8575,7856,7207,1737,642
Tax Savings1,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,395-13,022
Principal Paydown0000000000000026,098
Estimated Home Price Appreciation 00000000000000159,943
Total Selling, Holding & Closing Costs00000000000000-28,174
Total Capital In/Out-31,8063,9984,3144,3034,9785,3265,6875,6476,4446,8417,2527,1808,1158,569182,937
Total Return On Investment (IRR)22.46%
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.