Property Analysis For: 415 Sunnymeade Dr
Year123456789101112131415
Revenue
Rental Income18,60019,21419,84820,50321,17921,87822,60023,34624,11724,91225,73526,58427,46128,36729,303
Expenses (Recurring)
Mortgage Payment 10,48310,48310,48310,48310,48310,48310,48310,48310,48310,48310,48310,48310,48310,48310,483
Estimated Annual Property Taxes1,6891,7401,7921,8461,9011,9582,0172,0772,1402,2042,2702,3382,4082,4802,555
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,84412,91512,98813,06313,14013,22013,30213,38713,47413,56413,65613,75113,84913,95014,054
Annual Cash Flows 5,7566,2996,8607,4408,0398,6589,2989,95910,64311,34912,07812,83213,61214,41715,249
Expenses (Periodic)
Vacancy Costs1497697948208478759049349659961,0291,0631,0981,1351,172
Maintenance & Repairs01,4411,4891,5381,5881,6411,6951,7511,8091,8681,9301,9942,0602,1282,198
Tenant Placement Credit-77500000000000000
Tenant Placement/Lease Renewal Fees7752002008542002002009732002002001,108200200200
Total Expenses (Periodic)1492,4102,4833,2122,6362,7162,7993,6582,9733,0653,1594,1653,3583,4623,570
Total Return On Investment
Acquisition Down Payment-47,925000000000000047,925
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6073,8894,3774,2285,4035,9426,4996,3027,6698,2848,9198,66810,25410,95511,679
Tax Savings2,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,196-20,494
Principal Paydown0000000000000041,075
Estimated Home Price Appreciation 00000000000000251,733
Total Selling, Holding & Closing Costs00000000000000-44,343
Total Capital In/Out-46,6226,0856,5736,4247,5998,1388,6958,4989,86510,48011,11510,86412,45013,151287,574
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.