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 7,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,0717,071
Estimated Annual Property Taxes368379390402414427439453466480495509525540557
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,1118,1428,1748,2078,2418,2768,3138,3508,3888,4288,4688,5108,5548,5988,644
Annual Cash Flows 3,8294,1924,5674,9545,3555,7686,1956,6377,0937,5648,0518,5559,0759,61210,167
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-32,325000000000000032,325
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7342,5742,9022,8923,5913,9534,3274,2895,1135,5255,9525,8816,8477,3187,804
Tax Savings1,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,4811,481-13,823
Principal Paydown0000000000000027,705
Estimated Home Price Appreciation 00000000000000169,792
Total Selling, Holding & Closing Costs00000000000000-29,909
Total Capital In/Out-33,6104,0554,3834,3735,0725,4345,8085,7706,5947,0067,4337,3628,3288,799193,893
Total Return On Investment (IRR)22.12%
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.