Property Analysis For: 5625 Pathway Cir
Year123456789101112131415
Revenue
Rental Income12,42012,83013,25313,69114,14214,60915,09115,58916,10416,63517,18417,75118,33718,94219,567
Expenses (Recurring)
Mortgage Payment 6,7976,7976,7976,7976,7976,7976,7976,7976,7976,7976,7976,7976,7976,7976,797
Estimated Annual Property Taxes1,1521,1871,2221,2591,2971,3351,3761,4171,4591,5031,5481,5951,6421,6921,743
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,6218,6768,7328,7908,8508,9128,9759,0419,1089,1779,2499,3229,3989,4769,556
Annual Cash Flows 3,7994,1544,5214,9005,2925,6976,1166,5496,9967,4587,9358,4298,9399,46610,011
Expenses (Periodic)
Vacancy Costs99513530548566584604624644665687710733758783
Maintenance & Repairs09629941,0271,0611,0961,1321,1691,2081,2481,2891,3311,3751,4211,468
Tenant Placement Credit-51800000000000000
Tenant Placement/Lease Renewal Fees518200200570200200200650200200200740200200200
Total Expenses (Periodic)991,6751,7242,1451,8261,8801,9352,4422,0522,1132,1762,7812,3092,3782,450
Total Return On Investment
Acquisition Down Payment-31,075000000000000031,075
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6992,4782,7972,7553,4663,8174,1804,1064,9445,3455,7595,6486,6307,0887,561
Tax Savings1,4241,4241,4241,4241,4241,4241,4241,4241,4241,4241,4241,4241,4241,424-13,289
Principal Paydown0000000000000026,633
Estimated Home Price Appreciation 00000000000000163,226
Total Selling, Holding & Closing Costs00000000000000-28,753
Total Capital In/Out-32,4523,9024,2214,1794,8905,2415,6045,5306,3686,7697,1837,0728,0548,512186,453
Total Return On Investment (IRR)22.08%
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.