Property Analysis For: 4802 Rickard Rd
Year123456789101112131415
Revenue
Rental Income14,10014,56515,04615,54216,05516,58517,13317,69818,28218,88519,50820,15220,81721,50422,214
Expenses (Recurring)
Mortgage Payment 7,4647,4647,4647,4647,4647,4647,4647,4647,4647,4647,4647,4647,4647,4647,464
Estimated Annual Property Taxes1,4521,4961,5401,5871,6341,6831,7341,7861,8391,8951,9512,0102,0702,1322,196
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,5889,6529,7189,7859,8559,92710,00110,07710,15510,23610,31910,40510,49310,58410,677
Annual Cash Flows 4,5124,9135,3285,7576,2006,6587,1327,6218,1278,6499,1899,74810,32410,92111,537
Expenses (Periodic)
Vacancy Costs113583602622642663685708731755780806833860889
Maintenance & Repairs01,0921,1281,1661,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,666
Tenant Placement Credit-58800000000000000
Tenant Placement/Lease Renewal Fees588200200648200200200737200200200840200200200
Total Expenses (Periodic)1131,8751,9302,4352,0462,1072,1702,7732,3022,3722,4433,1572,5942,6732,755
Total Return On Investment
Acquisition Down Payment-34,125000000000000034,125
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3993,0383,3983,3224,1544,5514,9624,8485,8246,2786,7466,5907,7308,2488,782
Tax Savings1,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,564-14,593
Principal Paydown0000000000000029,247
Estimated Home Price Appreciation 00000000000000179,246
Total Selling, Holding & Closing Costs00000000000000-31,575
Total Capital In/Out-34,6634,6024,9614,8865,7176,1156,5256,4127,3887,8418,3108,1549,2949,811205,233
Total Return On Investment (IRR)23.12%
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.