Property Analysis For: 4175 Leacrest Cv
Year123456789101112131415
Revenue
Rental Income11,22011,59011,97312,36812,77613,19813,63314,08314,54815,02815,52416,03616,56517,11217,677
Expenses (Recurring)
Mortgage Payment 6,3876,3876,3876,3876,3876,3876,3876,3876,3876,3876,3876,3876,3876,3876,387
Estimated Annual Property Taxes6817017227447667898138388638899159439711,0001,030
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,7407,7817,8237,8667,9107,9568,0038,0518,1018,1538,2068,2608,3168,3748,434
Annual Cash Flows 3,4803,8094,1504,5024,8665,2425,6306,0326,4476,8757,3187,7768,2498,7389,243
Expenses (Periodic)
Vacancy Costs90464479495511528545563582601621641663684707
Maintenance & Repairs08698989289589901,0221,0561,0911,1271,1641,2031,2421,2831,326
Tenant Placement Credit-46800000000000000
Tenant Placement/Lease Renewal Fees468200200515200200200587200200200668200200200
Total Expenses (Periodic)901,5331,5771,9381,6691,7181,7682,2061,8731,9281,9852,5122,1052,1682,233
Total Return On Investment
Acquisition Down Payment-29,200000000000000029,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,3902,2772,5732,5653,1973,5243,8633,8254,5744,9475,3335,2646,1446,5707,010
Tax Savings1,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,3381,338-12,487
Principal Paydown0000000000000025,026
Estimated Home Price Appreciation 00000000000000153,377
Total Selling, Holding & Closing Costs00000000000000-27,018
Total Capital In/Out-30,9723,6143,9113,9024,5354,8625,2005,1635,9116,2856,6716,6027,4827,908175,109
Total Return On Investment (IRR)21.74%
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.