Property Analysis For: 3837 Black Forest Dr
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 8,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,1648,164
Estimated Annual Property Taxes410422435448461475490504519535551568585602620
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,2469,2799,3129,3479,3829,4199,4569,4959,5359,5769,6199,6629,7079,7539,801
Annual Cash Flows 5,0945,5345,9906,4606,9467,4497,9688,5049,0589,63010,22210,83311,46412,11712,791
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-37,325000000000000037,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9793,6314,0303,9844,8695,3095,7645,6846,7207,2227,7407,6228,8309,4029,993
Tax Savings1,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,7101,710-15,962
Principal Paydown0000000000000031,990
Estimated Home Price Appreciation 00000000000000196,055
Total Selling, Holding & Closing Costs00000000000000-34,535
Total Capital In/Out-37,1365,3415,7405,6946,5797,0197,4747,3948,4308,9329,4509,33210,54011,112224,866
Total Return On Investment (IRR)24.01%
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.