Property Analysis For: 5475-5477 Apple Blossom Dr
Year123456789101112131415
Revenue
Rental Income24,36025,16425,99426,85227,73828,65429,59930,57631,58532,62733,70434,81635,96537,15238,378
Expenses (Recurring)
Mortgage Payment 13,54913,54913,54913,54913,54913,54913,54913,54913,54913,54913,54913,54913,54913,54913,549
Estimated Annual Property Taxes1,8171,8721,9281,9852,0452,1062,1702,2352,3022,3712,4422,5152,5912,6682,748
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)16,03816,11316,18916,26916,35016,43416,52116,61016,70216,79616,89416,99417,09817,20417,314
Annual Cash Flows 8,3229,0519,80510,58311,38812,21913,07813,96614,88315,83116,81017,82218,86819,94821,064
Expenses (Periodic)
Vacancy Costs1951,0071,0401,0741,1101,1461,1841,2231,2631,3051,3481,3931,4391,4861,535
Maintenance & Repairs01,8871,9502,0142,0802,1492,2202,2932,3692,4472,5282,6112,6972,7862,878
Tenant Placement Credit-1,01500000000000000
Tenant Placement/Lease Renewal Fees1,0152002001,1192002002001,2742002002001,451200200200
Total Expenses (Periodic)1953,0943,1894,2073,3903,4953,6044,7903,8323,9524,0765,4554,3364,4724,613
Total Return On Investment
Acquisition Down Payment-61,125000000000000061,125
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 8,1275,9586,6166,3777,9988,7249,4749,17611,05111,87912,73412,36714,53215,47516,451
Tax Savings2,8012,8012,8012,8012,8012,8012,8012,8012,8012,8012,8012,8012,8012,801-26,139
Principal Paydown0000000000000051,693
Estimated Home Price Appreciation 00000000000000321,068
Total Selling, Holding & Closing Costs00000000000000-56,557
Total Capital In/Out-56,6978,7589,4169,17710,79911,52512,27511,97613,85114,67915,53515,16817,33218,276367,640
Total Return On Investment (IRR)25.15%
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.