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 7,8417,8417,8417,8417,8417,8417,8417,8417,8417,8417,8417,8417,8417,8417,841
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)9,3579,4039,4499,4989,5479,5999,6519,7069,7629,8199,8799,94010,00310,06710,134
Annual Cash Flows 4,7435,1635,5966,0456,5086,9877,4817,9928,5209,0669,63010,21310,81511,43712,080
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 4,6303,2883,6663,6104,4624,8795,3115,2206,2186,6947,1867,0558,2218,7649,325
Tax Savings1,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,6211,621-15,128
Principal Paydown0000000000000029,916
Estimated Home Price Appreciation 00000000000000185,812
Total Selling, Holding & Closing Costs00000000000000-32,731
Total Capital In/Out-35,6244,9085,2875,2316,0826,5006,9326,8407,8398,3158,8078,6769,84110,385212,570
Total Return On Investment (IRR)23.53%
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.