Property Analysis For: 453 Hazelwood Rd
Year123456789101112131415
Revenue
Rental Income10,50010,84711,20411,57411,95612,35112,75813,17913,61414,06314,52815,00715,50216,01416,542
Expenses (Recurring)
Mortgage Payment 5,9775,9775,9775,9775,9775,9775,9775,9775,9775,9775,9775,9775,9775,9775,977
Estimated Annual Property Taxes375386398410422435448461475489504519535551567
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,0247,0557,0887,1217,1557,1917,2277,2657,3037,3437,3847,4267,4707,5157,561
Annual Cash Flows 3,4763,7914,1174,4534,8015,1605,5315,9156,3116,7207,1437,5818,0328,4998,981
Expenses (Periodic)
Vacancy Costs84434448463478494510527545563581600620641662
Maintenance & Repairs08138408688979269579881,0211,0551,0901,1261,1631,2011,241
Tenant Placement Credit-43800000000000000
Tenant Placement/Lease Renewal Fees438200200482200200200549200200200625200200200
Total Expenses (Periodic)841,4471,4891,8131,5751,6201,6672,0651,7661,8171,8712,3511,9832,0422,102
Total Return On Investment
Acquisition Down Payment-27,325000000000000027,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,3922,3442,6282,6403,2263,5403,8643,8504,5454,9035,2735,2306,0506,4586,879
Tax Savings1,2521,2521,2521,2521,2521,2521,2521,2521,2521,2521,2521,2521,2521,252-11,685
Principal Paydown0000000000000023,419
Estimated Home Price Appreciation 00000000000000143,528
Total Selling, Holding & Closing Costs00000000000000-25,283
Total Capital In/Out-29,1813,5963,8803,8924,4784,7925,1165,1025,7976,1556,5256,4817,3027,710164,184
Total Return On Investment (IRR)22.16%
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.