Property Analysis For: 3457 Suzanne Dr
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,5428,542
Estimated Annual Property Taxes8008248498749009279559841,0131,0441,0751,1071,1411,1751,210
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,01410,05810,10310,15010,19910,24810,29910,35210,40610,46210,52010,57910,64110,70310,768
Annual Cash Flows 4,9865,4375,9036,3846,8827,3967,9278,4759,0429,62810,23410,85911,50512,17312,863
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-39,050000000000000039,050
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8663,4553,8623,7944,7175,1675,6315,5266,6067,1187,6477,5008,7599,3439,946
Tax Savings1,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,789-16,699
Principal Paydown0000000000000033,469
Estimated Home Price Appreciation 00000000000000205,116
Total Selling, Holding & Closing Costs00000000000000-36,132
Total Capital In/Out-38,8955,2445,6515,5836,5076,9567,4207,3158,3958,9079,4369,29010,54811,132234,749
Total Return On Investment (IRR)23.36%
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.