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 7,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,309
Estimated Annual Property Taxes7537767998238488738999269549821,0121,0421,0741,1061,139
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7348,7778,8218,8668,9138,9619,0119,0629,1149,1689,2249,2829,3419,4029,465
Annual Cash Flows 4,4064,7975,2015,6186,0496,4956,9557,4317,9238,4318,9569,49810,05910,63811,237
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 4,3013,0363,3883,3494,1294,5174,9194,8475,7646,2076,6656,5567,6288,1348,656
Tax Savings1,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,511-14,101
Principal Paydown0000000000000027,887
Estimated Home Price Appreciation 00000000000000173,206
Total Selling, Holding & Closing Costs00000000000000-30,511
Total Capital In/Out-33,6634,5474,8994,8605,6396,0286,4306,3587,2747,7188,1768,0679,1399,644198,112
Total Return On Investment (IRR)23.26%
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.