Property Analysis For: 62 Cedar Creek Loop
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 11,97611,97611,97611,97611,97611,97611,97611,97611,97611,97611,97611,97611,97611,97611,976
Estimated Annual Property Taxes1,3921,4341,4771,5211,5671,6141,6621,7121,7631,8161,8711,9271,9852,0442,106
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)14,04014,10214,16614,23114,29914,36914,44114,51414,59114,66914,75014,83314,91915,00715,098
Annual Cash Flows 5,1005,6706,2586,8677,4958,1458,8169,50910,22610,96711,73212,52213,34014,18415,056
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-54,750000000000000054,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9473,1963,7103,5614,7895,3565,9415,7467,1727,8198,4868,2379,89010,62711,388
Tax Savings2,5092,5092,5092,5092,5092,5092,5092,5092,5092,5092,5092,5092,5092,509-23,413
Principal Paydown0000000000000046,924
Estimated Home Price Appreciation 00000000000000332,450
Total Selling, Holding & Closing Costs00000000000000-50,658
Total Capital In/Out-53,7955,7056,2186,0707,2977,8648,4508,2549,68110,32710,99510,74512,39813,135371,442
Total Return On Investment (IRR)22.16%
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.