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 8,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238,623
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)10,21410,26110,31010,36110,41310,46710,52210,57910,63810,69810,76110,82510,89110,95911,029
Annual Cash Flows 4,7865,2345,6966,1746,6677,1777,7048,2488,8119,3929,99310,61411,25511,91812,603
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 4,6663,2523,6553,5834,5034,9485,4085,2996,3746,8827,4067,2558,5089,0879,685
Tax Savings1,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,7821,782-16,635
Principal Paydown0000000000000032,897
Estimated Home Price Appreciation 00000000000000204,328
Total Selling, Holding & Closing Costs00000000000000-35,993
Total Capital In/Out-38,9515,0345,4385,3656,2856,7307,1907,0818,1578,6649,1899,03710,29110,869233,182
Total Return On Investment (IRR)22.95%
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.