Property Analysis | 4186 Lansdowne Dr

Property Analysis For: 4186 Lansdowne Dr

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	16,800	17,354	17,927	18,519	19,130	19,761	20,413	21,087	21,783	22,502	23,244	24,011	24,804	25,622	26,468

Expenses (Recurring)
Mortgage Payment	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739	9,739
Estimated Annual Property Taxes	1,597	1,645	1,694	1,745	1,797	1,851	1,907	1,964	2,023	2,084	2,146	2,211	2,277	2,345	2,416
Estimated Annual Homeowners Insurance	672	692	713	734	756	779	802	826	851	877	903	930	958	987	1,016
Annual Property Mgmt Fee	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Expenses (Recurring)	12,008	12,076	12,146	12,219	12,293	12,370	12,448	12,530	12,613	12,700	12,788	12,880	12,974	13,071	13,171
Annual Cash Flows	4,792	5,278	5,781	6,300	6,837	7,392	7,965	8,557	9,169	9,802	10,456	11,131	11,829	12,551	13,296

Expenses (Periodic)
Vacancy Costs	134	694	717	741	765	790	817	843	871	900	930	960	992	1,025	1,059
Maintenance & Repairs	0	1,302	1,345	1,389	1,435	1,482	1,531	1,582	1,634	1,688	1,743	1,801	1,860	1,922	1,985
Tenant Placement Credit	-700	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	700	200	200	772	200	200	200	879	200	200	200	1,000	200	200	200
Total Expenses (Periodic)	134	2,196	2,262	2,901	2,400	2,473	2,548	3,304	2,705	2,788	2,873	3,762	3,052	3,147	3,244

Total Return On Investment
Acquisition Down Payment	-42,250	0	0	0	0	0	0	0	0	0	0	0	0	0	42,250
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	4,657	3,082	3,519	3,399	4,437	4,919	5,417	5,254	6,464	7,014	7,583	7,369	8,777	9,404	10,053
Tax Savings	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	-18,068
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	34,313
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	221,924
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-39,092
Total Capital In/Out	-42,157	5,018	5,455	5,335	6,373	6,855	7,353	7,189	8,400	8,950	9,518	9,305	10,713	11,340	251,379
Total Return On Investment (IRR)	22.29%

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.