Property Analysis For: 5132 Gill Rd
Year123456789101112131415
Revenue
Rental Income16,74017,29217,86318,45319,06119,69120,34021,01221,70522,42123,16123,92524,71525,53126,373
Expenses (Recurring)
Mortgage Payment 9,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,5329,532
Estimated Annual Property Taxes1,2081,2441,2821,3201,3601,4001,4421,4861,5301,5761,6231,6721,7221,7741,827
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,41211,46811,52611,58611,64811,71111,77611,84411,91311,98512,05812,13412,21212,29212,375
Annual Cash Flows 5,3285,8246,3376,8677,4147,9798,5649,1689,79210,43711,10311,79112,50313,23813,998
Expenses (Periodic)
Vacancy Costs1346927157387627888148408688979269579891,0211,055
Maintenance & Repairs01,2971,3401,3841,4301,4771,5261,5761,6281,6821,7371,7941,8541,9151,978
Tenant Placement Credit-69800000000000000
Tenant Placement/Lease Renewal Fees698200200769200200200875200200200997200200200
Total Expenses (Periodic)1342,1892,2542,8912,3922,4642,5393,2922,6962,7782,8643,7483,0423,1363,233
Total Return On Investment
Acquisition Down Payment-43,575000000000000043,575
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,1943,6364,0833,9765,0225,5156,0255,8767,0967,6588,2398,0439,46110,10210,765
Tax Savings1,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,9971,997-18,634
Principal Paydown0000000000000037,347
Estimated Home Price Appreciation 00000000000000228,884
Total Selling, Holding & Closing Costs00000000000000-40,318
Total Capital In/Out-42,8845,6326,0795,9727,0187,5128,0217,8739,0929,65510,23610,04011,45712,099261,618
Total Return On Investment (IRR)23.18%
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.