Property Analysis For: 49 Whitmore Cir
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,656
Estimated Annual Property Taxes368379390402414427439453466480495509525540557
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,6967,7277,7597,7927,8267,8617,8977,9357,9738,0138,0538,0958,1388,1838,229
Annual Cash Flows 4,2444,6074,9825,3695,7706,1836,6107,0527,5087,9808,4678,9709,49010,02710,582
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,250000000000000029,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1492,9893,3173,3074,0064,3684,7424,7045,5285,9406,3676,2967,2627,7338,219
Tax Savings1,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,340-12,508
Principal Paydown0000000000000024,079
Estimated Home Price Appreciation 00000000000000153,640
Total Selling, Holding & Closing Costs00000000000000-27,064
Total Capital In/Out-30,2614,3294,6574,6485,3465,7086,0826,0446,8687,2817,7077,6368,6039,073175,616
Total Return On Investment (IRR)23.79%
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.