Property Analysis For: 3800-3802 Helen Ann Dr
Year123456789101112131415
Revenue
Rental Income19,08019,71020,36021,03221,72622,44323,18423,94924,73925,55526,39927,27028,17029,09930,060
Expenses (Recurring)
Mortgage Payment 10,32510,32510,32510,32510,32510,32510,32510,32510,32510,32510,32510,32510,32510,32510,325
Estimated Annual Property Taxes1,6471,6961,7471,8001,8541,9091,9672,0262,0862,1492,2132,2802,3482,4192,491
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,64412,71312,78512,85912,93513,01313,09413,17713,26213,35113,44113,53513,63113,73013,833
Annual Cash Flows 6,4366,9967,5758,1738,7919,43010,09010,77211,47612,20512,95713,73514,53915,36916,227
Expenses (Periodic)
Vacancy Costs1537888148418698989279589901,0221,0561,0911,1271,1641,202
Maintenance & Repairs01,4781,5271,5771,6291,6831,7391,7961,8551,9171,9802,0452,1132,1822,254
Tenant Placement Credit-79500000000000000
Tenant Placement/Lease Renewal Fees7952002008762002002009982002002001,136200200200
Total Expenses (Periodic)1532,4672,5413,2952,6982,7812,8663,7523,0453,1393,2364,2723,4403,5463,657
Total Return On Investment
Acquisition Down Payment-45,375000000000000045,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,2844,5305,0344,8786,0936,6497,2247,0208,4319,0669,7219,46311,09911,82312,570
Tax Savings2,0792,0792,0792,0792,0792,0792,0792,0792,0792,0792,0792,0792,0792,079-19,404
Principal Paydown0000000000000037,354
Estimated Home Price Appreciation 00000000000000238,339
Total Selling, Holding & Closing Costs00000000000000-41,984
Total Capital In/Out-43,5126,6097,1136,9578,1728,7289,3039,09910,51011,14511,80011,54213,17813,902272,250
Total Return On Investment (IRR)24.82%
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.