Property Analysis For: 5061 Stacey Dr
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,2137,213
Estimated Annual Property Taxes8648909179449721,0021,0321,0631,0941,1271,1611,1961,2321,2691,307
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,7498,7958,8428,8918,9428,9949,0479,1029,1599,2179,2779,3399,4039,4699,536
Annual Cash Flows 4,3914,7795,1795,5936,0216,4626,9197,3917,8788,3828,9039,4419,99710,57111,165
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-32,975000000000000032,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,2863,0183,3673,3244,1004,4854,8834,8075,7196,1586,6126,4997,5668,0678,584
Tax Savings1,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,511-14,101
Principal Paydown0000000000000028,262
Estimated Home Price Appreciation 00000000000000173,206
Total Selling, Holding & Closing Costs00000000000000-30,511
Total Capital In/Out-33,6784,5284,8774,8355,6115,9966,3946,3187,2307,6698,1238,0109,0779,578198,415
Total Return On Investment (IRR)23.21%
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.