Property Analysis | 6 Point O Woods Dr

Property Analysis For: 6 Point O Woods Dr

Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15

Revenue
Rental Income	16,800	17,354	17,927	18,519	19,130	19,761	20,413	21,087	21,783	22,502	23,244	24,011	24,804	25,622	26,468

Expenses (Recurring)
Mortgage Payment	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614	9,614
Estimated Annual Property Taxes	1,014	1,044	1,076	1,108	1,141	1,176	1,211	1,247	1,285	1,323	1,363	1,404	1,446	1,489	1,534
Estimated Annual Homeowners Insurance	672	692	713	734	756	779	802	826	851	877	903	930	958	987	1,016
Annual Property Mgmt Fee	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Expenses (Recurring)	11,300	11,350	11,402	11,456	11,511	11,568	11,627	11,687	11,750	11,814	11,880	11,948	12,018	12,090	12,164
Annual Cash Flows	5,500	6,004	6,525	7,063	7,618	8,193	8,786	9,400	10,033	10,688	11,364	12,064	12,786	13,532	14,304

Expenses (Periodic)
Vacancy Costs	134	694	717	741	765	790	817	843	871	900	930	960	992	1,025	1,059
Maintenance & Repairs	0	1,302	1,345	1,389	1,435	1,482	1,531	1,582	1,634	1,688	1,743	1,801	1,860	1,922	1,985
Tenant Placement Credit	-700	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tenant Placement/Lease Renewal Fees	700	200	200	772	200	200	200	879	200	200	200	1,000	200	200	200
Total Expenses (Periodic)	134	2,196	2,262	2,901	2,400	2,473	2,548	3,304	2,705	2,788	2,873	3,762	3,052	3,147	3,244

Total Return On Investment
Acquisition Down Payment	-42,250	0	0	0	0	0	0	0	0	0	0	0	0	0	42,250
Acquisition Closing Costs	-6,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Rental Income	5,366	3,808	4,263	4,161	5,219	5,720	6,239	6,096	7,328	7,900	8,491	8,302	9,734	10,386	11,060
Tax Savings	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	1,936	-18,068
Principal Paydown	0	0	0	0	0	0	0	0	0	0	0	0	0	0	34,781
Estimated Home Price Appreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	221,924
Total Selling, Holding & Closing Costs	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-39,092
Total Capital In/Out	-41,448	5,744	6,199	6,097	7,154	7,656	8,175	8,032	9,264	9,836	10,427	10,238	11,669	12,322	252,855
Total Return On Investment (IRR)	23.75%

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.