Property Analysis For: 4803 Greenfield Dr
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,1358,1358,1358,1358,1358,1358,1358,1358,1358,1358,1358,1358,1358,1358,135
Estimated Annual Property Taxes7667898138378628889159429709991,0291,0601,0921,1251,159
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,5739,6169,6609,7069,7539,8029,8529,9039,95610,01110,06710,12510,18510,24610,310
Annual Cash Flows 5,4275,8796,3466,8287,3277,8428,3748,9249,49310,08010,68611,31311,96112,63013,322
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-35,750000000000000035,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,3073,8974,3054,2385,1635,6136,0785,9757,0567,5698,1007,9559,2149,80010,404
Tax Savings1,6381,6381,6381,6381,6381,6381,6381,6381,6381,6381,6381,6381,6381,638-15,288
Principal Paydown0000000000000029,430
Estimated Home Price Appreciation 00000000000000187,782
Total Selling, Holding & Closing Costs00000000000000-33,078
Total Capital In/Out-35,3055,5355,9435,8766,8017,2517,7167,6138,6949,2079,7389,59310,85211,438215,000
Total Return On Investment (IRR)25.03%
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.