Property Analysis For: 4061 Lehi Dr
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,3628,362
Estimated Annual Property Taxes1,0031,0331,0641,0961,1291,1631,1981,2341,2711,3091,3481,3881,4301,4731,517
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,03710,08810,13910,19310,24710,30410,36210,42210,48410,54810,61310,68110,75010,82210,896
Annual Cash Flows 4,9635,4075,8676,3426,8337,3407,8648,4058,9659,54310,14010,75811,39612,05512,736
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-36,750000000000000036,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8433,4263,8263,7524,6685,1115,5685,4566,5287,0327,5547,3998,6499,2249,818
Tax Savings1,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,6841,684-15,716
Principal Paydown0000000000000030,254
Estimated Home Price Appreciation 00000000000000193,034
Total Selling, Holding & Closing Costs00000000000000-34,003
Total Capital In/Out-36,7235,1095,5105,4356,3526,7957,2527,1398,2128,7169,2379,08310,33310,908220,137
Total Return On Investment (IRR)23.69%
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.