Property Analysis For: 33 Exeter Dr
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 7,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,9587,958
Estimated Annual Property Taxes8228478728989259539821,0111,0411,0731,1051,1381,1721,2071,243
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4529,4979,5439,5919,6409,6909,7429,7969,8519,9089,96610,02610,08810,15210,218
Annual Cash Flows 4,8885,3165,7596,2166,6897,1777,6828,2038,7429,2999,87410,46911,08311,71812,374
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-34,975000000000000034,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7733,4133,7993,7404,6115,0375,4785,3836,4046,8907,3937,2588,4489,0039,576
Tax Savings1,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,6021,602-14,957
Principal Paydown0000000000000028,792
Estimated Home Price Appreciation 00000000000000183,711
Total Selling, Holding & Closing Costs00000000000000-32,361
Total Capital In/Out-35,1005,0155,4015,3426,2136,6407,0816,9868,0068,4938,9958,86010,05110,605209,736
Total Return On Investment (IRR)23.94%
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.