Property Analysis For: 4186 Lansdowne Dr
Year123456789101112131415
Revenue
Rental Income16,80017,35417,92718,51919,13019,76120,41321,08721,78322,50223,24424,01124,80425,62226,468
Expenses (Recurring)
Mortgage Payment 9,6149,6149,6149,6149,6149,6149,6149,6149,6149,6149,6149,6149,6149,6149,614
Estimated Annual Property Taxes1,5971,6451,6941,7451,7971,8511,9071,9642,0232,0842,1462,2112,2772,3452,416
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,88311,95112,02112,09312,16812,24412,32312,40412,48812,57412,66312,75512,84912,94613,046
Annual Cash Flows 4,9175,4045,9066,4266,9627,5178,0908,6839,2959,92710,58111,25711,95512,67613,422
Expenses (Periodic)
Vacancy Costs1346947177417657908178438719009309609921,0251,059
Maintenance & Repairs01,3021,3451,3891,4351,4821,5311,5821,6341,6881,7431,8011,8601,9221,985
Tenant Placement Credit-70000000000000000
Tenant Placement/Lease Renewal Fees7002002007722002002008792002002001,000200200200
Total Expenses (Periodic)1342,1962,2622,9012,4002,4732,5483,3042,7052,7882,8733,7623,0523,1473,244
Total Return On Investment
Acquisition Down Payment-42,250000000000000042,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7833,2083,6453,5244,5625,0445,5435,3796,5907,1407,7087,4958,9029,53010,178
Tax Savings1,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,936-18,068
Principal Paydown0000000000000034,781
Estimated Home Price Appreciation 00000000000000221,924
Total Selling, Holding & Closing Costs00000000000000-39,092
Total Capital In/Out-42,0315,1445,5805,4606,4986,9807,4787,3158,5259,0759,6449,43110,83811,465251,973
Total Return On Investment (IRR)22.53%
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.