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 8,4388,4388,4388,4388,4388,4388,4388,4388,4388,4388,4388,4388,4388,4388,438
Estimated Annual Property Taxes8228478728989259539821,0111,0411,0731,1051,1381,1721,2071,243
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,9329,97710,02310,07010,11910,17010,22210,27510,33010,38710,44610,50610,56810,63210,698
Annual Cash Flows 4,4084,8375,2795,7376,2096,6987,2027,7248,2638,8199,3959,98910,60411,23811,894
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-38,575000000000000038,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2932,9333,3193,2604,1314,5584,9994,9045,9246,4116,9136,7787,9698,5239,096
Tax Savings1,7671,7671,7671,7671,7671,7671,7671,7671,7671,7671,7671,7671,7671,767-16,496
Principal Paydown0000000000000033,061
Estimated Home Price Appreciation 00000000000000202,621
Total Selling, Holding & Closing Costs00000000000000-35,692
Total Capital In/Out-39,0144,7005,0875,0285,8996,3256,7666,6717,6928,1788,6818,5469,73610,291231,165
Total Return On Investment (IRR)22.27%
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.