Property Analysis For: 4258 Riche Rd
Year123456789101112131415
Revenue
Rental Income15,30015,80516,32616,86517,42217,99718,59119,20419,83820,49221,16921,86722,58923,33424,104
Expenses (Recurring)
Mortgage Payment 8,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,711
Estimated Annual Property Taxes1,1341,1681,2031,2391,2761,3151,3541,3951,4371,4801,5241,5701,6171,6651,715
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,51710,57110,62710,68510,74410,80510,86810,93210,99911,06811,13811,21111,28611,36311,443
Annual Cash Flows 4,7835,2335,6996,1806,6787,1927,7238,2728,8399,42510,03010,65611,30311,97112,661
Expenses (Periodic)
Vacancy Costs122632653675697720744768794820847875904933964
Maintenance & Repairs01,1851,2241,2651,3071,3501,3941,4401,4881,5371,5881,6401,6941,7501,808
Tenant Placement Credit-63800000000000000
Tenant Placement/Lease Renewal Fees638200200703200200200800200200200911200200200
Total Expenses (Periodic)1222,0182,0782,6422,2042,2702,3383,0092,4812,5572,6343,4262,7982,8832,972
Total Return On Investment
Acquisition Down Payment-39,825000000000000039,825
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,6603,2163,6223,5384,4744,9225,3855,2636,3576,8687,3967,2308,5059,0879,689
Tax Savings1,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,8251,825-17,031
Principal Paydown0000000000000034,133
Estimated Home Price Appreciation 00000000000000209,186
Total Selling, Holding & Closing Costs00000000000000-36,849
Total Capital In/Out-39,8405,0415,4465,3636,2996,7477,2107,0888,1828,6939,2219,05510,33010,912238,954
Total Return On Investment (IRR)22.75%
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.