Property Analysis | 3301 Aden

Property Analysis For: 3301 Aden

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	12,600	13,016	13,445	13,889	14,347	14,821	15,310	15,815	16,337	16,876	17,433	18,008	18,603	19,217	19,851

Expenses (Recurring)
Mortgage Payment	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388	7,388
Estimated Annual Property Taxes	876	902	929	957	986	1,016	1,046	1,077	1,110	1,143	1,177	1,213	1,249	1,286	1,325
Estimated Annual Homeowners Insurance	672	692	713	734	756	779	802	826	851	877	903	930	958	987	1,016
Annual Property Mgmt Fee	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Expenses (Recurring)	8,936	8,982	9,030	9,079	9,130	9,182	9,236	9,292	9,349	9,408	9,468	9,531	9,595	9,661	9,729
Annual Cash Flows	3,664	4,033	4,415	4,810	5,217	5,638	6,074	6,523	6,988	7,468	7,965	8,478	9,008	9,555	10,121

Expenses (Periodic)
Vacancy Costs	101	521	538	556	574	593	612	633	653	675	697	720	744	769	794
Maintenance & Repairs	0	976	1,008	1,042	1,076	1,112	1,148	1,186	1,225	1,266	1,307	1,351	1,395	1,441	1,489
Tenant Placement Credit	-525	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	525	200	200	579	200	200	200	659	200	200	200	750	200	200	200
Total Expenses (Periodic)	101	1,697	1,746	2,176	1,850	1,904	1,961	2,478	2,079	2,141	2,205	2,821	2,339	2,410	2,483

Total Return On Investment
Acquisition Down Payment	-32,050	0	0	0	0	0	0	0	0	0	0	0	0	0	32,050
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	3,563	2,337	2,669	2,634	3,367	3,734	4,113	4,046	4,909	5,328	5,760	5,656	6,668	7,145	7,638
Tax Savings	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	1,468	-13,706
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26,029
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	168,347
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-29,655
Total Capital In/Out	-33,518	3,805	4,137	4,102	4,836	5,202	5,581	5,514	6,378	6,796	7,228	7,125	8,137	8,614	190,704
Total Return On Investment (IRR)	21.64%

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.