Property Analysis For: 3608 Debby Dr
Year123456789101112131415
Revenue
Rental Income12,30012,70613,12513,55814,00614,46814,94515,43915,94816,47417,01817,58018,16018,75919,378
Expenses (Recurring)
Mortgage Payment 7,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,099
Estimated Annual Property Taxes9871,0171,0471,0791,1111,1441,1791,2141,2501,2881,3261,3661,4071,4491,493
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7588,8078,8598,9118,9669,0229,0809,1399,2009,2639,3289,3959,4649,5359,608
Annual Cash Flows 3,5423,8994,2674,6475,0405,4465,8666,3006,7487,2117,6908,1858,6969,2249,770
Expenses (Periodic)
Vacancy Costs98508525542560579598618638659681703726750775
Maintenance & Repairs09539841,0171,0501,0851,1211,1581,1961,2361,2761,3181,3621,4071,453
Tenant Placement Credit-51300000000000000
Tenant Placement/Lease Renewal Fees513200200565200200200643200200200732200200200
Total Expenses (Periodic)981,6611,7092,1241,8111,8641,9192,4192,0342,0952,1572,7542,2882,3572,428
Total Return On Investment
Acquisition Down Payment-32,025000000000000032,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,4442,2372,5572,5233,2293,5823,9473,8814,7145,1175,5335,4306,4076,8677,342
Tax Savings1,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,467-13,695
Principal Paydown0000000000000027,083
Estimated Home Price Appreciation 00000000000000168,216
Total Selling, Holding & Closing Costs00000000000000-29,632
Total Capital In/Out-33,6143,7054,0243,9904,6975,0505,4145,3486,1816,5847,0006,8987,8758,334191,339
Total Return On Investment (IRR)21.35%
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.