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 7,5647,5647,5647,5647,5647,5647,5647,5647,5647,5647,5647,5647,5647,5647,564
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)9,6889,7529,8179,8859,95510,02610,10010,17610,25510,33510,41910,50410,59210,68310,777
Annual Cash Flows 4,4124,8135,2295,6576,1016,5597,0327,5228,0278,5509,0909,64810,22510,82111,437
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 4,2992,9383,2983,2224,0544,4524,8624,7495,7256,1786,6466,4917,6318,1488,682
Tax Savings1,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,5641,564-14,593
Principal Paydown0000000000000028,859
Estimated Home Price Appreciation 00000000000000179,246
Total Selling, Holding & Closing Costs00000000000000-31,575
Total Capital In/Out-34,7624,5024,8624,7865,6186,0156,4266,3127,2887,7428,2108,0549,1949,712204,745
Total Return On Investment (IRR)22.88%
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.