Property Analysis For: 3105 Harvester Ln
Year123456789101112131415
Revenue
Rental Income10,50010,84711,20411,57411,95612,35112,75813,17913,61414,06314,52815,00715,50216,01416,542
Expenses (Recurring)
Mortgage Payment 5,8545,8545,8545,8545,8545,8545,8545,8545,8545,8545,8545,8545,8545,8545,854
Estimated Annual Property Taxes544560577594612631650669689710731753776799823
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,0707,1067,1447,1827,2227,2637,3067,3497,3947,4407,4887,5377,5877,6397,693
Annual Cash Flows 3,4303,7404,0614,3924,7345,0875,4535,8306,2206,6237,0407,4707,9158,3748,849
Expenses (Periodic)
Vacancy Costs84434448463478494510527545563581600620641662
Maintenance & Repairs08138408688979269579881,0211,0551,0901,1261,1631,2011,241
Tenant Placement Credit-43800000000000000
Tenant Placement/Lease Renewal Fees438200200482200200200549200200200625200200200
Total Expenses (Periodic)841,4471,4891,8131,5751,6201,6672,0651,7661,8171,8712,3511,9832,0422,102
Total Return On Investment
Acquisition Down Payment-25,725000000000000025,725
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,3462,2932,5722,5793,1593,4673,7863,7654,4554,8065,1695,1195,9326,3336,747
Tax Savings1,1791,1791,1791,1791,1791,1791,1791,1791,1791,1791,1791,1791,1791,179-11,001
Principal Paydown0000000000000021,177
Estimated Home Price Appreciation 00000000000000135,124
Total Selling, Holding & Closing Costs00000000000000-23,802
Total Capital In/Out-27,7003,4723,7513,7574,3384,6464,9644,9445,6335,9856,3486,2987,1117,512153,970
Total Return On Investment (IRR)22.30%
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.