Property Analysis For: 4186 Lansdowne Dr
Year123456789101112131415
Revenue
Rental Income16,74017,29217,86318,45319,06119,69120,34021,01221,70522,42123,16123,92524,71525,53126,373
Expenses (Recurring)
Mortgage Payment 9,6599,6599,6599,6599,6599,6599,6599,6599,6599,6599,6599,6599,6599,6599,659
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)11,92811,99612,06612,13812,21312,28912,36812,44912,53312,61912,70812,80012,89412,99113,091
Annual Cash Flows 4,8125,2975,7976,3146,8497,4017,9728,5629,1729,80210,45311,12611,82112,54013,282
Expenses (Periodic)
Vacancy Costs1346927157387627888148408688979269579891,0211,055
Maintenance & Repairs01,2971,3401,3841,4301,4771,5261,5761,6281,6821,7371,7941,8541,9151,978
Tenant Placement Credit-69800000000000000
Tenant Placement/Lease Renewal Fees698200200769200200200875200200200997200200200
Total Expenses (Periodic)1342,1892,2542,8912,3922,4642,5393,2922,6962,7782,8643,7483,0423,1363,233
Total Return On Investment
Acquisition Down Payment-43,575000000000000043,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6783,1083,5433,4234,4574,9375,4335,2706,4767,0237,5897,3778,7799,40410,049
Tax Savings1,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,997-18,634
Principal Paydown0000000000000036,851
Estimated Home Price Appreciation 00000000000000228,884
Total Selling, Holding & Closing Costs00000000000000-40,318
Total Capital In/Out-43,4005,1045,5395,4206,4536,9337,4307,2678,4729,0209,5869,37410,77511,400260,407
Total Return On Investment (IRR)22.17%
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.