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 11,48511,48511,48511,48511,48511,48511,48511,48511,48511,48511,48511,48511,48511,48511,485
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)13,88413,95614,03014,10714,18514,26614,35014,43614,52414,61514,70914,80614,90615,00815,114
Annual Cash Flows 5,2565,8156,3946,9917,6098,2478,9079,58810,29211,02011,77212,55013,35314,18315,040
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-49,825000000000000049,825
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,1033,3423,8453,6864,9035,4586,0325,8247,2397,8728,5278,2649,90310,62611,372
Tax Savings2,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,283-21,307
Principal Paydown0000000000000040,465
Estimated Home Price Appreciation 00000000000000261,713
Total Selling, Holding & Closing Costs00000000000000-46,101
Total Capital In/Out-48,9395,6256,1285,9697,1867,7418,3158,1079,52110,15510,81010,54712,18612,908295,966
Total Return On Investment (IRR)22.10%
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.