Property Analysis For: 4843 Knight Arnold Rd
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,6568,6568,6568,6568,6568,6568,6568,6568,6568,6568,6568,6568,6568,6568,656
Estimated Annual Property Taxes1,0131,0431,0751,1071,1401,1741,2101,2461,2831,3221,3611,4021,4441,4881,532
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,34110,39110,44310,49710,55210,60910,66810,72810,79010,85410,92010,98811,05811,13011,204
Annual Cash Flows 4,6595,1045,5636,0386,5287,0357,5588,0998,6599,2369,83310,45011,08811,74712,427
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-39,050000000000000039,050
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,5393,1223,5223,4474,3644,8065,2625,1506,2226,7267,2477,0928,3418,9169,510
Tax Savings1,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,7891,789-16,699
Principal Paydown0000000000000033,024
Estimated Home Price Appreciation 00000000000000205,116
Total Selling, Holding & Closing Costs00000000000000-36,132
Total Capital In/Out-39,2224,9115,3115,2366,1536,5957,0526,9398,0118,5159,0368,88110,13010,705233,869
Total Return On Investment (IRR)22.65%
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.