Property Analysis For: 5167 Stacey Rd
Year123456789101112131415
Revenue
Rental Income13,62014,06914,53415,01315,50916,02116,54917,09517,66018,24218,84419,46620,10920,77221,458
Expenses (Recurring)
Mortgage Payment 7,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,5947,594
Estimated Annual Property Taxes9429709991,0291,0601,0921,1251,1591,1931,2291,2661,3041,3431,3831,425
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,2089,2579,3079,3589,4119,4659,5219,5799,6399,7009,7639,8289,8959,96510,036
Annual Cash Flows 4,4124,8135,2275,6556,0986,5557,0287,5168,0218,5429,0819,63810,21310,80811,422
Expenses (Periodic)
Vacancy Costs109563581601620641662684706730754779804831858
Maintenance & Repairs01,0551,0901,1261,1631,2021,2411,2821,3241,3681,4131,4601,5081,5581,609
Tenant Placement Credit-56800000000000000
Tenant Placement/Lease Renewal Fees568200200626200200200712200200200811200200200
Total Expenses (Periodic)1091,8181,8712,3521,9842,0422,1032,6782,2312,2982,3673,0502,5122,5892,668
Total Return On Investment
Acquisition Down Payment-33,375000000000000033,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,3032,9953,3563,3034,1144,5134,9254,8385,7906,2446,7146,5887,7018,2198,754
Tax Savings1,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,5291,529-14,272
Principal Paydown0000000000000027,475
Estimated Home Price Appreciation 00000000000000175,307
Total Selling, Holding & Closing Costs00000000000000-30,881
Total Capital In/Out-34,0434,5244,8854,8325,6446,0426,4546,3677,3197,7738,2438,1179,2309,748199,758
Total Return On Investment (IRR)23.14%
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.