Property Analysis For: 4547 Red Rock Cv
Year123456789101112131415
Revenue
Rental Income16,74017,29217,86318,45319,06119,69120,34021,01221,70522,42123,16123,92524,71525,53126,373
Expenses (Recurring)
Mortgage Payment 9,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,3359,335
Estimated Annual Property Taxes1,2891,3281,3681,4091,4511,4941,5391,5851,6331,6821,7321,7841,8381,8931,950
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,29611,35511,41511,47811,54211,60811,67711,74711,81911,89411,97012,04912,13112,21512,301
Annual Cash Flows 5,4445,9386,4486,9757,5198,0828,6649,2659,88610,52811,19111,87612,58413,31614,072
Expenses (Periodic)
Vacancy Costs1346927157387627888148408688979269579891,0211,055
Maintenance & Repairs01,2971,3401,3841,4301,4771,5261,5761,6281,6821,7371,7941,8541,9151,978
Tenant Placement Credit-69800000000000000
Tenant Placement/Lease Renewal Fees698200200769200200200875200200200997200200200
Total Expenses (Periodic)1342,1892,2542,8912,3922,4642,5393,2922,6962,7782,8643,7483,0423,1363,233
Total Return On Investment
Acquisition Down Payment-41,025000000000000041,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,3103,7494,1934,0845,1275,6186,1255,9737,1907,7498,3278,1289,54210,18010,839
Tax Savings1,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,8801,880-17,544
Principal Paydown0000000000000033,773
Estimated Home Price Appreciation 00000000000000215,490
Total Selling, Holding & Closing Costs00000000000000-37,959
Total Capital In/Out-40,3355,6296,0735,9637,0077,4978,0047,8539,0699,62910,20710,00711,42112,059245,624
Total Return On Investment (IRR)23.81%
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.