Property Analysis For: 676 Blackhawk Rd
Year123456789101112131415
Revenue
Rental Income14,10014,56515,04615,54216,05516,58517,13317,69818,28218,88519,50820,15220,81721,50422,214
Expenses (Recurring)
Mortgage Payment 7,7387,7387,7387,7387,7387,7387,7387,7387,7387,7387,7387,7387,7387,7387,738
Estimated Annual Property Taxes8448698959229509781,0081,0381,0691,1011,1341,1681,2031,2391,277
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,2549,2999,3469,3949,4449,4959,5489,6029,6589,7169,7759,8369,8999,96410,031
Annual Cash Flows 4,8465,2665,7006,1486,6117,0907,5848,0958,6249,1699,73310,31610,91811,54012,183
Expenses (Periodic)
Vacancy Costs113583602622642663685708731755780806833860889
Maintenance & Repairs01,0921,1281,1661,2041,2441,2851,3271,3711,4161,4631,5111,5611,6131,666
Tenant Placement Credit-58800000000000000
Tenant Placement/Lease Renewal Fees588200200648200200200737200200200840200200200
Total Expenses (Periodic)1131,8751,9302,4352,0462,1072,1702,7732,3022,3722,4433,1572,5942,6732,755
Total Return On Investment
Acquisition Down Payment-35,375000000000000035,375
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7333,3913,7693,7134,5654,9835,4145,3236,3216,7977,2907,1598,3248,8679,428
Tax Savings1,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,621-15,128
Principal Paydown0000000000000030,319
Estimated Home Price Appreciation 00000000000000185,812
Total Selling, Holding & Closing Costs00000000000000-32,731
Total Capital In/Out-35,5215,0125,3905,3346,1866,6037,0356,9447,9428,4188,9108,7799,94510,488213,075
Total Return On Investment (IRR)23.77%
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.