Property Analysis For: 676 Frayser Dr
Year123456789101112131415
Revenue
Rental Income12,30012,70613,12513,55814,00614,46814,94515,43915,94816,47417,01817,58018,16018,75919,378
Expenses (Recurring)
Mortgage Payment 6,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,748
Estimated Annual Property Taxes8598859119399679961,0261,0561,0881,1211,1541,1891,2251,2611,299
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,2798,3258,3728,4218,4718,5238,5768,6318,6888,7468,8068,8678,9318,9969,064
Annual Cash Flows 4,0214,3814,7535,1375,5345,9456,3696,8087,2617,7298,2128,7129,2299,76310,314
Expenses (Periodic)
Vacancy Costs98508525542560579598618638659681703726750775
Maintenance & Repairs09539841,0171,0501,0851,1211,1581,1961,2361,2761,3181,3621,4071,453
Tenant Placement Credit-51300000000000000
Tenant Placement/Lease Renewal Fees513200200565200200200643200200200732200200200
Total Expenses (Periodic)981,6611,7092,1241,8111,8641,9192,4192,0342,0952,1572,7542,2882,3572,428
Total Return On Investment
Acquisition Down Payment-30,850000000000000030,850
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,9222,7203,0433,0133,7244,0814,4504,3895,2265,6346,0555,9586,9407,4057,886
Tax Savings1,4131,4131,4131,4131,4131,4131,4131,4131,4131,4131,4131,4131,4131,413-13,193
Principal Paydown0000000000000026,441
Estimated Home Price Appreciation 00000000000000162,044
Total Selling, Holding & Closing Costs00000000000000-28,544
Total Capital In/Out-32,0144,1334,4574,4275,1375,4955,8645,8026,6407,0487,4697,3728,3548,819185,483
Total Return On Investment (IRR)22.74%
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.