Property Analysis For: 4193 Cedartree Dr
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 7,9937,9937,9937,9937,9937,9937,9937,9937,9937,9937,9937,9937,9937,9937,993
Estimated Annual Property Taxes8889159429709991,0291,0601,0921,1251,1591,1931,2291,2661,3041,343
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,5539,5999,6489,6979,7489,8019,8559,9119,96910,02810,08910,15210,21710,28310,352
Annual Cash Flows 4,7875,2145,6556,1106,5807,0677,5698,0888,6249,1799,75110,34310,95511,58712,240
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-35,125000000000000035,125
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6733,3103,6953,6334,5034,9275,3655,2686,2866,7707,2707,1328,3208,8729,442
Tax Savings1,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,6091,609-15,021
Principal Paydown0000000000000028,916
Estimated Home Price Appreciation 00000000000000184,499
Total Selling, Holding & Closing Costs00000000000000-32,500
Total Capital In/Out-35,3434,9205,3045,2436,1126,5366,9746,8787,8968,3798,8798,7429,93010,481210,461
Total Return On Investment (IRR)23.66%
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.