Property Analysis For: 5359 Skyward Cv
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 Taxes1,4021,4441,4871,5321,5781,6251,6741,7241,7761,8291,8841,9411,9992,0592,121
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,60611,66811,73211,79811,86611,93612,00812,08212,15912,23812,31912,40212,48912,57712,669
Annual Cash Flows 5,1345,6256,1316,6557,1967,7558,3328,9299,54610,18310,84211,52312,22612,95313,704
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 5,0003,4363,8773,7644,8045,2905,7935,6376,8507,4057,9797,7759,1849,81710,471
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-43,0785,4335,8735,7606,8007,2877,7907,6348,8479,4029,9759,77111,18111,814261,324
Total Return On Investment (IRR)22.79%
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.