Property Analysis For: 4517 Suncrest Dr
Year123456789101112131415
Revenue
Rental Income10,02010,35110,69211,04511,41011,78612,17512,57712,99213,42113,86314,32114,79415,28215,786
Expenses (Recurring)
Mortgage Payment 5,5015,5015,5015,5015,5015,5015,5015,5015,5015,5015,5015,5015,5015,5015,501
Estimated Annual Property Taxes571588606624643662682702723745767790814839864
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)6,7446,7826,8206,8606,9006,9426,9867,0307,0767,1237,1727,2227,2747,3277,381
Annual Cash Flows 3,2763,5693,8724,1864,5094,8445,1905,5475,9166,2976,6927,0997,5207,9558,405
Expenses (Periodic)
Vacancy Costs80414428442456471487503520537555573592611631
Maintenance & Repairs07768028288568849139439741,0071,0401,0741,1101,1461,184
Tenant Placement Credit-41800000000000000
Tenant Placement/Lease Renewal Fees418200200460200200200524200200200597200200200
Total Expenses (Periodic)801,3901,4301,7301,5121,5551,6001,9701,6941,7431,7942,2441,9011,9572,015
Total Return On Investment
Acquisition Down Payment-25,150000000000000025,150
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,1962,1792,4432,4552,9973,2883,5893,5764,2224,5544,8974,8555,6195,9986,389
Tax Savings1,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,152-10,755
Principal Paydown0000000000000021,555
Estimated Home Price Appreciation 00000000000000132,104
Total Selling, Holding & Closing Costs00000000000000-23,270
Total Capital In/Out-27,3023,3313,5953,6074,1494,4414,7424,7295,3745,7066,0506,0086,7717,150151,173
Total Return On Investment (IRR)21.99%
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.