Property Analysis For: 3787 Tessland Rd
Year123456789101112131415
Revenue
Rental Income15,54016,05316,58317,13017,69518,27918,88219,50520,14920,81421,50122,21022,94323,70024,482
Expenses (Recurring)
Mortgage Payment 8,4368,4368,4368,4368,4368,4368,4368,4368,4368,4368,4368,4368,4368,4368,436
Estimated Annual Property Taxes9049319599881,0171,0481,0791,1121,1451,1801,2151,2511,2891,3281,367
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,01210,05910,10810,15810,21010,26310,31810,37410,43310,49310,55410,61810,68310,75110,820
Annual Cash Flows 5,5285,9936,4746,9717,4858,0168,5649,1319,71610,32110,94711,59312,26012,95013,662
Expenses (Periodic)
Vacancy Costs124642663685708731755780806833860888918948979
Maintenance & Repairs01,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,6661,7211,7781,836
Tenant Placement Credit-64800000000000000
Tenant Placement/Lease Renewal Fees648200200714200200200813200200200925200200200
Total Expenses (Periodic)1242,0462,1072,6842,2352,3022,3713,0562,5172,5942,6733,4802,8382,9263,015
Total Return On Investment
Acquisition Down Payment-37,075000000000000037,075
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,4033,9474,3674,2885,2505,7146,1936,0757,1997,7288,2748,1139,42210,02410,647
Tax Savings1,6991,6991,6991,6991,6991,6991,6991,6991,6991,6991,6991,6991,6991,699-15,855
Principal Paydown0000000000000030,521
Estimated Home Price Appreciation 00000000000000194,742
Total Selling, Holding & Closing Costs00000000000000-34,304
Total Capital In/Out-36,4735,6466,0665,9866,9497,4127,8917,7748,8989,4269,9739,81211,12011,723222,826
Total Return On Investment (IRR)24.90%
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.