Property Analysis For: 5008 Greenbranch Cv
Year123456789101112131415
Revenue
Rental Income14,70015,18515,68616,20416,73917,29117,86218,45119,06019,68920,33921,01021,70322,41923,159
Expenses (Recurring)
Mortgage Payment 8,3918,3918,3918,3918,3918,3918,3918,3918,3918,3918,3918,3918,3918,3918,391
Estimated Annual Property Taxes524540556573590607626644664684704725747770793
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,5879,6239,6609,6989,7379,7779,8199,8629,9069,9519,99810,04610,09610,14710,200
Annual Cash Flows 5,1135,5636,0276,5067,0027,5148,0438,5899,1549,73810,34110,96411,60712,27212,959
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-36,875000000000000036,875
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9963,6164,0233,9684,8775,3255,7895,6996,7627,2737,8027,6728,9119,49410,096
Tax Savings1,6901,6901,6901,6901,6901,6901,6901,6901,6901,6901,6901,6901,6901,690-15,769
Principal Paydown0000000000000030,356
Estimated Home Price Appreciation 00000000000000193,691
Total Selling, Holding & Closing Costs00000000000000-34,119
Total Capital In/Out-36,6905,3065,7125,6576,5667,0157,4787,3888,4528,9639,4919,36210,60111,184221,130
Total Return On Investment (IRR)24.11%
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.