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 7,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,3097,309
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)8,8458,8918,9398,9889,0389,0909,1439,1989,2559,3139,3739,4359,4999,5659,633
Annual Cash Flows 4,2954,6825,0835,4975,9246,3666,8237,2957,7828,2868,8079,3459,90110,47511,069
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 4,1902,9213,2703,2274,0044,3894,7874,7115,6236,0626,5166,4037,4707,9718,488
Tax Savings1,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,5111,511-14,101
Principal Paydown0000000000000027,887
Estimated Home Price Appreciation 00000000000000173,206
Total Selling, Holding & Closing Costs00000000000000-30,511
Total Capital In/Out-33,7744,4324,7814,7385,5145,9006,2986,2227,1347,5738,0277,9138,9819,481197,944
Total Return On Investment (IRR)22.97%
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.