Property Analysis | 4193 Cedartree Dr

Property Analysis For: 4193 Cedartree Dr

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

Revenue
Rental Income	14,340	14,813	15,302	15,807	16,329	16,868	17,424	17,999	18,593	19,207	19,840	20,495	21,172	21,870	22,592

Expenses (Recurring)
Mortgage Payment	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604	8,604
Estimated Annual Property Taxes	888	915	942	970	999	1,029	1,060	1,092	1,125	1,159	1,193	1,229	1,266	1,304	1,343
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)	10,164	10,211	10,259	10,309	10,360	10,412	10,467	10,522	10,580	10,639	10,700	10,763	10,828	10,895	10,963
Annual Cash Flows	4,176	4,603	5,043	5,499	5,969	6,455	6,958	7,477	8,013	8,567	9,140	9,732	10,344	10,975	11,628

Expenses (Periodic)
Vacancy Costs	115	593	612	632	653	675	697	720	744	768	794	820	847	875	904
Maintenance & Repairs	0	1,111	1,148	1,186	1,225	1,265	1,307	1,350	1,394	1,441	1,488	1,537	1,588	1,640	1,694
Tenant Placement Credit	-598	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	598	200	200	659	200	200	200	750	200	200	200	854	200	200	200
Total Expenses (Periodic)	115	1,904	1,960	2,476	2,078	2,140	2,204	2,820	2,338	2,409	2,482	3,211	2,635	2,715	2,798

Total Return On Investment
Acquisition Down Payment	-37,325	0	0	0	0	0	0	0	0	0	0	0	0	0	37,325
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	4,061	2,699	3,083	3,022	3,891	4,315	4,754	4,657	5,675	6,159	6,658	6,521	7,709	8,260	8,830
Tax Savings	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	1,710	-15,962
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	30,313
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	196,055
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-34,535
Total Capital In/Out	-38,053	4,409	4,794	4,732	5,601	6,026	6,464	6,367	7,385	7,869	8,369	8,231	9,419	9,971	222,026
Total Return On Investment (IRR)	21.95%

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.