Property Analysis For: 3636 Skylark Dr
Year123456789101112131415
Revenue
Rental Income11,22011,59011,97312,36812,77613,19813,63314,08314,54815,02815,52416,03616,56517,11217,677
Expenses (Recurring)
Mortgage Payment 6,1586,1586,1586,1586,1586,1586,1586,1586,1586,1586,1586,1586,1586,1586,158
Estimated Annual Property Taxes6837037257467697928168408658919189459741,0031,033
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,5137,5537,5957,6387,6837,7287,7757,8247,8747,9257,9798,0338,0898,1478,207
Annual Cash Flows 3,7074,0374,3784,7305,0935,4695,8586,2596,6747,1027,5458,0038,4768,9649,469
Expenses (Periodic)
Vacancy Costs90464479495511528545563582601621641663684707
Maintenance & Repairs08698989289589901,0221,0561,0911,1271,1641,2031,2421,2831,326
Tenant Placement Credit-46800000000000000
Tenant Placement/Lease Renewal Fees468200200515200200200587200200200668200200200
Total Expenses (Periodic)901,5331,5771,9381,6691,7181,7682,2061,8731,9281,9852,5122,1052,1682,233
Total Return On Investment
Acquisition Down Payment-28,150000000000000028,150
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6182,5042,8012,7923,4243,7524,0904,0534,8015,1745,5605,4916,3716,7977,237
Tax Savings1,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,290-12,038
Principal Paydown0000000000000024,126
Estimated Home Price Appreciation 00000000000000147,862
Total Selling, Holding & Closing Costs00000000000000-26,046
Total Capital In/Out-29,7433,7944,0914,0824,7145,0415,3805,3426,0916,4646,8506,7807,6618,086169,291
Total Return On Investment (IRR)22.53%
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.