Property Analysis For: 376 Delta Rd
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,213
Estimated Annual Property Taxes7537767998238488738999269549821,0121,0421,0741,1061,139
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,6388,6818,7258,7708,8178,8658,9148,9669,0189,0729,1289,1859,2459,3069,368
Annual Cash Flows 4,5024,8935,2975,7146,1456,5917,0527,5278,0198,5279,0529,59510,15510,73411,333
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-32,975000000000000032,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3973,1323,4843,4454,2254,6145,0154,9445,8606,3036,7616,6527,7248,2308,752
Tax Savings1,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,511-14,101
Principal Paydown0000000000000028,262
Estimated Home Price Appreciation 00000000000000173,206
Total Selling, Holding & Closing Costs00000000000000-30,511
Total Capital In/Out-33,5674,6434,9954,9565,7366,1246,5266,4547,3717,8148,2728,1639,2359,741198,583
Total Return On Investment (IRR)23.50%
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.