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 9,3659,3659,3659,3659,3659,3659,3659,3659,3659,3659,3659,3659,3659,3659,365
Estimated Annual Property Taxes000000000000000
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)10,03710,05710,07810,09910,12110,14410,16710,19210,21610,24210,26810,29510,32310,35210,382
Annual Cash Flows 6,7637,2977,8498,4199,0089,61710,24610,89511,56612,26012,97613,71614,48015,27016,086
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 6,6295,1015,5875,5186,6087,1447,6987,5928,8619,47210,1039,95411,42812,12412,842
Tax Savings1,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,9361,936-18,068
Principal Paydown0000000000000035,731
Estimated Home Price Appreciation 00000000000000221,924
Total Selling, Holding & Closing Costs00000000000000-39,092
Total Capital In/Out-40,1867,0377,5237,4548,5449,0809,6349,52810,79711,40812,03911,89013,36414,059255,587
Total Return On Investment (IRR)26.53%
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.