Property Analysis For: 3717 Teresa Cv
Year123456789101112131415
Revenue
Rental Income14,10014,56515,04615,54216,05516,58517,13317,69818,28218,88519,50820,15220,81721,50422,214
Expenses (Recurring)
Mortgage Payment 7,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627,862
Estimated Annual Property Taxes443456470484499514529545561578595613632651670
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,9779,0109,0459,0809,1179,1549,1939,2339,2749,3169,3609,4059,4519,4999,548
Annual Cash Flows 5,1235,5556,0016,4626,9397,4317,9398,4659,0089,56910,14810,74711,36612,00512,666
Expenses (Periodic)
Vacancy Costs113583602622642663685708731755780806833860889
Maintenance & Repairs01,0921,1281,1661,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,666
Tenant Placement Credit-58800000000000000
Tenant Placement/Lease Renewal Fees588200200648200200200737200200200840200200200
Total Expenses (Periodic)1131,8751,9302,4352,0462,1072,1702,7732,3022,3722,4433,1572,5942,6732,755
Total Return On Investment
Acquisition Down Payment-34,550000000000000034,550
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,0113,6804,0714,0274,8925,3245,7695,6926,7057,1977,7057,5908,7729,3329,911
Tax Savings1,5831,5831,5831,5831,5831,5831,5831,5831,5831,5831,5831,5831,5831,583-14,775
Principal Paydown0000000000000028,442
Estimated Home Price Appreciation 00000000000000181,479
Total Selling, Holding & Closing Costs00000000000000-31,968
Total Capital In/Out-34,4565,2635,6545,6106,4756,9077,3527,2758,2888,7809,2889,17310,35510,915207,639
Total Return On Investment (IRR)24.69%
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.