Property Analysis For: 4115 Garden Birch Cv
Year123456789101112131415
Revenue
Rental Income15,30015,80516,32616,86517,42217,99718,59119,20419,83820,49221,16921,86722,58923,33424,104
Expenses (Recurring)
Mortgage Payment 8,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,711
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)10,38610,43710,48810,54210,59710,65310,71110,77110,83310,89710,96211,03011,09911,17111,245
Annual Cash Flows 4,9145,3685,8386,3246,8257,3447,8798,4339,0059,59610,20610,83711,48912,16312,859
Expenses (Periodic)
Vacancy Costs122632653675697720744768794820847875904933964
Maintenance & Repairs01,1851,2241,2651,3071,3501,3941,4401,4881,5371,5881,6401,6941,7501,808
Tenant Placement Credit-63800000000000000
Tenant Placement/Lease Renewal Fees638200200703200200200800200200200911200200200
Total Expenses (Periodic)1222,0182,0782,6422,2042,2702,3383,0092,4812,5572,6343,4262,7982,8832,972
Total Return On Investment
Acquisition Down Payment-39,825000000000000039,825
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7913,3513,7613,6814,6225,0745,5415,4246,5237,0397,5727,4128,6929,2809,887
Tax Savings1,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,825-17,031
Principal Paydown0000000000000034,133
Estimated Home Price Appreciation 00000000000000209,186
Total Selling, Holding & Closing Costs00000000000000-36,849
Total Capital In/Out-39,7095,1755,5855,5066,4466,8997,3667,2498,3488,8649,3979,23610,51611,104239,152
Total Return On Investment (IRR)23.04%
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.