Property Analysis | 4803 Greenfield Dr

Property Analysis For: 4803 Greenfield Dr

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	15,000	15,495	16,006	16,535	17,080	17,644	18,226	18,828	19,449	20,091	20,754	21,439	22,146	22,877	23,632

Expenses (Recurring)
Mortgage Payment	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029	8,029
Estimated Annual Property Taxes	766	789	813	837	862	888	915	942	970	999	1,029	1,060	1,092	1,125	1,159
Estimated Annual Homeowners Insurance	672	692	713	734	756	779	802	826	851	877	903	930	958	987	1,016
Annual Property Mgmt Fee	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Expenses (Recurring)	9,467	9,510	9,555	9,601	9,648	9,696	9,746	9,798	9,851	9,905	9,962	10,020	10,079	10,141	10,204
Annual Cash Flows	5,533	5,985	6,452	6,934	7,432	7,948	8,480	9,030	9,598	10,185	10,792	11,419	12,067	12,736	13,427

Expenses (Periodic)
Vacancy Costs	120	620	640	661	683	706	729	753	778	804	830	858	886	915	945
Maintenance & Repairs	0	1,162	1,200	1,240	1,281	1,323	1,367	1,412	1,459	1,507	1,557	1,608	1,661	1,716	1,772
Tenant Placement Credit	-625	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	625	200	200	689	200	200	200	784	200	200	200	893	200	200	200
Total Expenses (Periodic)	120	1,982	2,041	2,590	2,164	2,229	2,296	2,950	2,437	2,510	2,587	3,359	2,747	2,831	2,918

Total Return On Investment
Acquisition Down Payment	-35,750	0	0	0	0	0	0	0	0	0	0	0	0	0	35,750
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	5,413	4,003	4,411	4,344	5,268	5,719	6,184	6,080	7,161	7,675	8,205	8,060	9,320	9,905	10,510
Tax Savings	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	1,638	-15,288
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	29,830
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	187,782
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-33,078
Total Capital In/Out	-35,199	5,641	6,049	5,982	6,906	7,357	7,822	7,718	8,799	9,313	9,843	9,698	10,958	11,543	215,506
Total Return On Investment (IRR)	25.29%

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.