Property Analysis For: 4535 Longtree Ave
Year123456789101112131415
Revenue
Rental Income16,50017,04517,60718,18818,78819,40820,04920,71021,39422,10022,82923,58224,36125,16425,995
Expenses (Recurring)
Mortgage Payment 9,1989,1989,1989,1989,1989,1989,1989,1989,1989,1989,1989,1989,1989,1989,198
Estimated Annual Property Taxes9219499771,0061,0371,0681,1001,1331,1671,2021,2381,2751,3131,3531,393
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,79110,83910,88810,93910,99111,04511,10111,15811,21611,27711,33911,40411,47011,53811,608
Annual Cash Flows 5,7096,2056,7187,2497,7978,3638,9489,55310,17710,82311,49012,17912,89113,62714,387
Expenses (Periodic)
Vacancy Costs1326827047287527768028288568849139439741,0071,040
Maintenance & Repairs01,2781,3211,3641,4091,4561,5041,5531,6051,6571,7121,7691,8271,8871,950
Tenant Placement Credit-68800000000000000
Tenant Placement/Lease Renewal Fees688200200758200200200863200200200983200200200
Total Expenses (Periodic)1322,1602,2252,8492,3612,4322,5063,2452,6602,7412,8253,6953,0013,0943,189
Total Return On Investment
Acquisition Down Payment-40,425000000000000040,425
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,5774,0454,4944,3995,4365,9316,4426,3087,5178,0818,6648,4849,88910,53311,197
Tax Savings1,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,852-17,287
Principal Paydown0000000000000033,279
Estimated Home Price Appreciation 00000000000000212,338
Total Selling, Holding & Closing Costs00000000000000-37,404
Total Capital In/Out-39,4965,8976,3466,2527,2887,7838,2958,1609,3699,93310,51710,33611,74212,385242,548
Total Return On Investment (IRR)24.54%
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.