Property Analysis For: 3735 Debby Dr
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,500
Estimated Annual Property Taxes1,0301,0611,0931,1261,1591,1941,2301,2671,3051,3441,3841,4261,4691,5131,558
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,2028,2538,3068,3608,4168,4738,5328,5938,6568,7218,7878,8568,9279,0009,075
Annual Cash Flows 3,7384,0814,4354,8025,1805,5715,9766,3936,8257,2717,7328,2098,7019,2109,736
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,325000000000000029,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6422,4622,7702,7403,4173,7564,1074,0454,8455,2325,6335,5356,4746,9167,373
Tax Savings1,3441,3441,3441,3441,3441,3441,3441,3441,3441,3441,3441,3441,3441,344-12,540
Principal Paydown0000000000000024,800
Estimated Home Price Appreciation 00000000000000154,034
Total Selling, Holding & Closing Costs00000000000000-27,133
Total Capital In/Out-30,8393,8064,1144,0834,7605,1005,4515,3896,1886,5766,9766,8797,8188,260175,858
Total Return On Investment (IRR)22.27%
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.