Property Analysis For: 4198 Lansford Dr
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 10,67210,67210,67210,67210,67210,67210,67210,67210,67210,67210,67210,67210,67210,67210,672
Estimated Annual Property Taxes1,7271,7791,8321,8871,9442,0022,0622,1242,1882,2532,3212,3912,4622,5362,612
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)13,07113,14313,21713,29313,37213,45313,53613,62213,71113,80213,89613,99314,09214,19514,301
Annual Cash Flows 6,0696,6297,2077,8058,4229,0619,72010,40211,10611,83412,58613,36314,16614,99615,854
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-46,900000000000000046,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,9164,1554,6584,4995,7166,2726,8466,6388,0528,6869,3409,07710,71611,43912,186
Tax Savings2,1492,1492,1492,1492,1492,1492,1492,1492,1492,1492,1492,1492,1492,149-20,056
Principal Paydown0000000000000038,609
Estimated Home Price Appreciation 00000000000000246,349
Total Selling, Holding & Closing Costs00000000000000-43,395
Total Capital In/Out-45,3356,3046,8076,6487,8658,4208,9948,78710,20110,83411,48911,22612,86513,588280,593
Total Return On Investment (IRR)23.86%
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.