Property Analysis For: 5266 Bucksport Ln
Year123456789101112131415
Revenue
Rental Income16,74017,29217,86318,45319,06119,69120,34021,01221,70522,42123,16123,92524,71525,53126,373
Expenses (Recurring)
Mortgage Payment 8,7558,7558,7558,7558,7558,7558,7558,7558,7558,7558,7558,7558,7558,7558,755
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)11,34011,41811,49811,58011,66511,75211,84211,93512,03012,12812,23012,33412,44112,55212,666
Annual Cash Flows 5,4005,8746,3656,8727,3977,9388,4989,0779,67510,29310,93211,59212,27412,97913,707
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-39,500000000000000039,500
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,2663,6864,1113,9815,0045,4745,9595,7856,9797,5148,0687,8439,2329,84310,475
Tax Savings1,8101,8101,8101,8101,8101,8101,8101,8101,8101,8101,8101,8101,8101,810-16,892
Principal Paydown0000000000000033,405
Estimated Home Price Appreciation 00000000000000207,479
Total Selling, Holding & Closing Costs00000000000000-36,548
Total Capital In/Out-38,9255,4965,9215,7916,8147,2847,7697,5958,7899,3249,8789,65311,04111,653237,419
Total Return On Investment (IRR)23.89%
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.