Property Analysis For: 6 Point O Woods Dr
Year123456789101112131415
Revenue
Rental Income16,80017,35417,92718,51919,13019,76120,41321,08721,78322,50223,24424,01124,80425,62226,468
Expenses (Recurring)
Mortgage Payment 9,2429,2429,2429,2429,2429,2429,2429,2429,2429,2429,2429,2429,2429,2429,242
Estimated Annual Property Taxes000000000000000
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,9149,9349,9559,9769,99810,02110,04410,06810,09310,11910,14510,17210,20010,22910,258
Annual Cash Flows 6,8867,4207,9728,5439,1329,74010,36911,01911,69012,38313,09913,83914,60415,39316,209
Expenses (Periodic)
Vacancy Costs1346947177417657908178438719009309609921,0251,059
Maintenance & Repairs01,3021,3451,3891,4351,4821,5311,5821,6341,6881,7431,8011,8601,9221,985
Tenant Placement Credit-70000000000000000
Tenant Placement/Lease Renewal Fees7002002007722002002008792002002001,000200200200
Total Expenses (Periodic)1342,1962,2622,9012,4002,4732,5483,3042,7052,7882,8733,7623,0523,1473,244
Total Return On Investment
Acquisition Down Payment-42,250000000000000042,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 6,7525,2255,7115,6416,7327,2687,8227,7158,9859,59510,22610,07711,55112,24712,966
Tax Savings1,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,936-18,068
Principal Paydown0000000000000036,211
Estimated Home Price Appreciation 00000000000000221,924
Total Selling, Holding & Closing Costs00000000000000-39,092
Total Capital In/Out-40,0627,1617,6477,5778,6689,2049,7579,65110,92011,53112,16212,01313,48714,183256,191
Total Return On Investment (IRR)26.80%
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.