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 6,7496,7496,7496,7496,7496,7496,7496,7496,7496,7496,7496,7496,7496,7496,749
Estimated Annual Property Taxes525541557574591609627646665685706727749771794
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,9467,9828,0198,0578,0978,1378,1798,2228,2668,3118,3588,4068,4568,5078,560
Annual Cash Flows 3,7544,1044,4664,8395,2265,6256,0386,4646,9047,3597,8308,3168,8189,3379,873
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 3,6602,5142,8302,8193,4943,8424,2034,1634,9605,3575,7685,6966,6317,0857,553
Tax Savings1,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,395-13,022
Principal Paydown0000000000000025,751
Estimated Home Price Appreciation 00000000000000159,943
Total Selling, Holding & Closing Costs00000000000000-28,174
Total Capital In/Out-31,8953,9094,2254,2144,8895,2385,5985,5586,3556,7527,1637,0918,0268,480182,501
Total Return On Investment (IRR)22.23%
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.