Property Analysis For: 4281 Tomahawk St
Year123456789101112131415
Revenue
Rental Income12,60013,01613,44513,88914,34714,82115,31015,81516,33716,87617,43318,00818,60319,21719,851
Expenses (Recurring)
Mortgage Payment 6,6996,6996,6996,6996,6996,6996,6996,6996,6996,6996,6996,6996,6996,6996,699
Estimated Annual Property Taxes1,1831,2181,2551,2931,3311,3711,4131,4551,4991,5441,5901,6381,6871,7371,789
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,5548,6108,6678,7268,7878,8498,9148,9809,0499,1199,1929,2679,3449,4239,505
Annual Cash Flows 4,0464,4064,7785,1635,5615,9716,3966,8357,2887,7578,2418,7429,2599,79310,346
Expenses (Periodic)
Vacancy Costs101521538556574593612633653675697720744769794
Maintenance & Repairs09761,0081,0421,0761,1121,1481,1861,2251,2661,3071,3511,3951,4411,489
Tenant Placement Credit-52500000000000000
Tenant Placement/Lease Renewal Fees525200200579200200200659200200200750200200200
Total Expenses (Periodic)1011,6971,7462,1761,8501,9041,9612,4782,0792,1412,2052,8212,3392,4102,483
Total Return On Investment
Acquisition Down Payment-30,625000000000000030,625
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,9452,7093,0322,9873,7114,0674,4354,3575,2105,6166,0365,9206,9207,3847,863
Tax Savings1,4031,4031,4031,4031,4031,4031,4031,4031,4031,4031,4031,4031,4031,403-13,096
Principal Paydown0000000000000026,248
Estimated Home Price Appreciation 00000000000000160,862
Total Selling, Holding & Closing Costs00000000000000-28,336
Total Capital In/Out-31,7774,1134,4354,3905,1145,4705,8395,7606,6137,0197,4407,3248,3238,787184,165
Total Return On Investment (IRR)22.76%
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.