Property Analysis For: 3331 Redbud Rd
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,4817,481
Estimated Annual Property Taxes524540556573590607626644664684704725747770793
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,6778,7138,7508,7888,8278,8678,9098,9528,9969,0419,0889,1369,1869,2379,290
Annual Cash Flows 4,4634,8615,2725,6966,1356,5897,0577,5418,0418,5589,0929,64410,21410,80311,411
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-34,200000000000000034,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3583,1003,4593,4274,2154,6115,0214,9575,8826,3346,8016,7017,7838,2988,831
Tax Savings1,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,567-14,625
Principal Paydown0000000000000029,312
Estimated Home Price Appreciation 00000000000000179,640
Total Selling, Holding & Closing Costs00000000000000-31,644
Total Capital In/Out-34,7754,6675,0264,9945,7826,1786,5886,5247,4497,9018,3688,2689,3509,865205,714
Total Return On Investment (IRR)23.21%
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.