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 10,62310,62310,62310,62310,62310,62310,62310,62310,62310,62310,62310,62310,62310,62310,623
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)12,98413,05513,12813,20313,28013,36013,44213,52713,61413,70413,79613,89113,98914,09014,194
Annual Cash Flows 5,6166,1596,7207,3007,8998,5189,1589,81910,50311,20911,93912,69313,47214,27715,109
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 5,4673,7494,2384,0885,2635,8026,3596,1627,5298,1448,7798,52810,11410,81511,539
Tax Savings2,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,1962,196-20,494
Principal Paydown0000000000000040,530
Estimated Home Price Appreciation 00000000000000251,733
Total Selling, Holding & Closing Costs00000000000000-44,343
Total Capital In/Out-46,7625,9456,4336,2847,4597,9988,5558,3589,72510,34010,97510,72412,31013,011286,889
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.