Property Analysis For: 4449-4451 Arnold Cv
Year123456789101112131415
Revenue
Rental Income19,86020,51521,19221,89222,61423,36024,13124,92825,75026,60027,47828,38529,32130,28931,288
Expenses (Recurring)
Mortgage Payment 11,07611,07611,07611,07611,07611,07611,07611,07611,07611,07611,07611,07611,07611,07611,076
Estimated Annual Property Taxes1,1601,1951,2311,2681,3061,3451,3851,4271,4691,5141,5591,6061,6541,7031,755
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,90812,96313,01913,07813,13813,20013,26313,32913,39613,46613,53813,61213,68813,76613,847
Annual Cash Flows 6,9527,5538,1738,8149,47710,16110,86811,59912,35413,13413,94014,77315,63416,52317,442
Expenses (Periodic)
Vacancy Costs1598218488769059349659971,0301,0641,0991,1351,1731,2121,252
Maintenance & Repairs01,5391,5891,6421,6961,7521,8101,8701,9311,9952,0612,1292,1992,2722,347
Tenant Placement Credit-82800000000000000
Tenant Placement/Lease Renewal Fees8282002009122002002001,0392002002001,183200200200
Total Expenses (Periodic)1592,5592,6373,4302,8012,8862,9753,9053,1613,2593,3604,4473,5723,6833,798
Total Return On Investment
Acquisition Down Payment-48,675000000000000048,675
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,7934,9935,5365,3846,6767,2747,8937,6939,1939,87510,58010,32612,06212,84013,643
Tax Savings2,2302,2302,2302,2302,2302,2302,2302,2302,2302,2302,2302,2302,2302,230-20,815
Principal Paydown0000000000000040,071
Estimated Home Price Appreciation 00000000000000255,672
Total Selling, Holding & Closing Costs00000000000000-45,037
Total Capital In/Out-46,1517,2247,7667,6158,9069,50510,1239,92411,42312,10512,81012,55614,29215,070292,209
Total Return On Investment (IRR)25.21%
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.