Property Analysis For: 5371 Clinchport Cir
Year123456789101112131415
Revenue
Rental Income13,14013,57414,02214,48414,96215,45615,96616,49317,03717,59918,18018,78019,40020,04020,701
Expenses (Recurring)
Mortgage Payment 7,7827,7827,7827,7827,7827,7827,7827,7827,7827,7827,7827,7827,7827,7827,782
Estimated Annual Property Taxes467481495510526541558574592609628646666686706
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,9218,9558,9909,0279,0649,1029,1429,1839,2259,2689,3139,3599,4069,4559,505
Annual Cash Flows 4,2194,6185,0315,4585,8986,3546,8247,3107,8128,3318,8679,4219,99410,58511,197
Expenses (Periodic)
Vacancy Costs105543561579598618639660681704727751776802828
Maintenance & Repairs01,0181,0521,0861,1221,1591,1971,2371,2781,3201,3641,4091,4551,5031,553
Tenant Placement Credit-54800000000000000
Tenant Placement/Lease Renewal Fees548200200604200200200687200200200783200200200
Total Expenses (Periodic)1051,7611,8122,2691,9211,9772,0362,5842,1592,2242,2912,9422,4312,5052,581
Total Return On Investment
Acquisition Down Payment-34,200000000000000034,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,1142,8573,2193,1883,9784,3764,7884,7265,6536,1076,5776,4797,5638,0818,616
Tax Savings1,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,5671,567-14,625
Principal Paydown0000000000000028,154
Estimated Home Price Appreciation 00000000000000179,640
Total Selling, Holding & Closing Costs00000000000000-31,644
Total Capital In/Out-35,0194,4244,7864,7555,5455,9436,3556,2937,2207,6748,1448,0469,1309,648204,341
Total Return On Investment (IRR)22.65%
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.