Property Analysis For: 4967 Lazybrook Cv
Year123456789101112131415
Revenue
Rental Income14,70015,18515,68616,20416,73917,29117,86218,45119,06019,68920,33921,01021,70322,41923,159
Expenses (Recurring)
Mortgage Payment 8,1978,1978,1978,1978,1978,1978,1978,1978,1978,1978,1978,1978,1978,1978,197
Estimated Annual Property Taxes9439711,0001,0301,0611,0931,1261,1601,1951,2301,2671,3051,3441,3851,426
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,8129,8619,9119,96210,01510,07010,12610,18410,24310,30410,36810,43310,50010,56910,640
Annual Cash Flows 4,8885,3245,7766,2426,7247,2217,7368,2678,8179,3849,97110,57711,20311,85012,519
Expenses (Periodic)
Vacancy Costs118607627648670692714738762788814840868897926
Maintenance & Repairs01,1391,1761,2151,2551,2971,3401,3841,4291,4771,5251,5761,6281,6811,737
Tenant Placement Credit-61300000000000000
Tenant Placement/Lease Renewal Fees613200200675200200200769200200200875200200200
Total Expenses (Periodic)1181,9462,0042,5392,1252,1882,2542,8912,3922,4642,5393,2922,6962,7782,863
Total Return On Investment
Acquisition Down Payment-37,475000000000000037,475
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7703,3783,7723,7034,5995,0335,4825,3776,4256,9207,4327,2858,5079,0729,656
Tax Savings1,7171,7171,7171,7171,7171,7171,7171,7171,7171,7171,7171,7171,7171,717-16,026
Principal Paydown0000000000000032,119
Estimated Home Price Appreciation 00000000000000196,843
Total Selling, Holding & Closing Costs00000000000000-34,674
Total Capital In/Out-37,4885,0955,4895,4206,3166,7507,1997,0948,1428,6379,1499,00210,22410,789225,392
Total Return On Investment (IRR)23.42%
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.