Property Analysis For: 5266 Bucksport Ln
Year123456789101112131415
Revenue
Rental Income16,80017,35417,92718,51919,13019,76120,41321,08721,78322,50223,24424,01124,80425,62226,468
Expenses (Recurring)
Mortgage Payment 8,4218,4218,4218,4218,4218,4218,4218,4218,4218,4218,4218,4218,4218,4218,421
Estimated Annual Property Taxes1,9131,9702,0302,0902,1532,2182,2842,3532,4232,4962,5712,6482,7272,8092,894
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,00611,08411,16411,24611,33111,41811,50811,60111,69611,79411,89612,00012,10712,21812,332
Annual Cash Flows 5,7946,2706,7637,2737,7998,3438,9059,48610,08710,70711,34912,01112,69613,40414,136
Expenses (Periodic)
Vacancy Costs1346947177417657908178438719009309609921,0251,059
Maintenance & Repairs01,3021,3451,3891,4351,4821,5311,5821,6341,6881,7431,8011,8601,9221,985
Tenant Placement Credit-70000000000000000
Tenant Placement/Lease Renewal Fees7002002007722002002008792002002001,000200200200
Total Expenses (Periodic)1342,1962,2622,9012,4002,4732,5483,3042,7052,7882,8733,7623,0523,1473,244
Total Return On Investment
Acquisition Down Payment-38,500000000000000038,500
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6594,0754,5024,3715,3995,8706,3586,1837,3827,9208,4768,2509,64410,25810,892
Tax Savings1,7641,7641,7641,7641,7641,7641,7641,7641,7641,7641,7641,7641,7641,764-16,464
Principal Paydown0000000000000032,997
Estimated Home Price Appreciation 00000000000000202,227
Total Selling, Holding & Closing Costs00000000000000-35,623
Total Capital In/Out-37,5775,8396,2666,1357,1637,6348,1227,9479,1469,68410,24010,01411,40812,022232,529
Total Return On Investment (IRR)24.95%
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.