Property Analysis For: 344-346 Flynn Rd
Year123456789101112131415
Revenue
Rental Income15,60016,11516,64717,19617,76318,35018,95519,58120,22720,89421,58422,29623,03223,79224,577
Expenses (Recurring)
Mortgage Payment 8,8868,8868,8868,8868,8868,8868,8868,8868,8868,8868,8868,8868,8868,8868,886
Estimated Annual Property Taxes6756957167387607838068308558819079349629911,021
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,23310,27410,31510,35810,40210,44810,49510,54310,59310,64410,69710,75110,80710,86410,924
Annual Cash Flows 5,3675,8416,3316,8387,3617,9028,4609,0389,63410,25010,88711,54512,22512,92713,653
Expenses (Periodic)
Vacancy Costs125645666688711734758783809836863892921952983
Maintenance & Repairs01,2091,2481,2901,3321,3761,4221,4691,5171,5671,6191,6721,7271,7841,843
Tenant Placement Credit-65000000000000000
Tenant Placement/Lease Renewal Fees650200200716200200200816200200200929200200200
Total Expenses (Periodic)1252,0532,1142,6942,2432,3102,3803,0682,5262,6032,6823,4932,8492,9363,026
Total Return On Investment
Acquisition Down Payment-40,625000000000000040,625
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,2423,7884,2174,1445,1185,5926,0815,9707,1087,6488,2058,0529,3769,99110,627
Tax Savings1,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,861-17,373
Principal Paydown0000000000000034,818
Estimated Home Price Appreciation 00000000000000213,388
Total Selling, Holding & Closing Costs00000000000000-37,589
Total Capital In/Out-40,0225,6496,0786,0056,9807,4537,9427,8318,9699,50910,0669,91411,23811,853244,497
Total Return On Investment (IRR)23.87%
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.