Property Analysis For: 501 Meadowlark St
Year123456789101112131415
Revenue
Rental Income20,40021,07321,76922,48723,22923,99624,78725,60526,45027,32328,22529,15630,11931,11232,139
Expenses (Recurring)
Mortgage Payment 13,07013,07013,07013,07013,07013,07013,07013,07013,07013,07013,07013,07013,07013,07013,070
Estimated Annual Property Taxes1,1871,2231,2591,2971,3361,3761,4171,4601,5041,5491,5951,6431,6921,7431,795
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)14,92914,98415,04215,10115,16215,22515,28915,35615,42515,49515,56815,64315,72015,80015,882
Annual Cash Flows 5,4716,0896,7277,3868,0678,7719,49810,24911,02611,82812,65713,51314,39815,31316,258
Expenses (Periodic)
Vacancy Costs1638438718999299609911,0241,0581,0931,1291,1661,2051,2441,286
Maintenance & Repairs01,5801,6331,6871,7421,8001,8591,9201,9842,0492,1172,1872,2592,3332,410
Tenant Placement Credit-85000000000000000
Tenant Placement/Lease Renewal Fees8502002009372002002001,0672002002001,215200200200
Total Expenses (Periodic)1632,6232,7033,5232,8712,9593,0514,0123,2423,3423,4464,5683,6643,7783,896
Total Return On Investment
Acquisition Down Payment-59,750000000000000059,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,3083,4654,0233,8635,1965,8116,4476,2387,7848,4869,2118,94610,73511,53512,362
Tax Savings2,7382,7382,7382,7382,7382,7382,7382,7382,7382,7382,7382,7382,7382,738-25,551
Principal Paydown0000000000000051,210
Estimated Home Price Appreciation 00000000000000313,845
Total Selling, Holding & Closing Costs00000000000000-55,285
Total Capital In/Out-58,2046,2036,7616,6017,9338,5499,1858,97610,52211,22311,94911,68313,47214,272356,331
Total Return On Investment (IRR)21.52%
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.