Property Analysis For: 4 Cloie Cir
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,5098,509
Estimated Annual Property Taxes9199479751,0041,0341,0651,0971,1301,1641,1991,2351,2721,3101,3501,390
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,10010,14810,19710,24810,30010,35310,40910,46610,52410,58510,64710,71110,77710,84510,916
Annual Cash Flows 4,9005,3475,8096,2876,7817,2907,8178,3628,9249,50610,10710,72711,36912,03112,716
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-38,900000000000000038,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7803,3653,7693,6974,6165,0615,5215,4126,4886,9957,5207,3698,6229,2019,799
Tax Savings1,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,782-16,635
Principal Paydown0000000000000033,340
Estimated Home Price Appreciation 00000000000000204,328
Total Selling, Holding & Closing Costs00000000000000-35,993
Total Capital In/Out-38,8385,1485,5515,4796,3996,8447,3047,1958,2708,7789,3029,15110,40410,983233,738
Total Return On Investment (IRR)23.19%
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.