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 7,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,0997,099
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)8,6308,6768,7238,7728,8228,8738,9278,9829,0389,0969,1569,2189,2819,3479,414
Annual Cash Flows 3,6704,0304,4024,7875,1845,5946,0196,4576,9107,3787,8628,3628,8789,4129,964
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-32,025000000000000032,025
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5722,3692,6932,6633,3733,7314,1004,0384,8765,2845,7055,6086,5907,0557,535
Tax Savings1,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,4671,467-13,695
Principal Paydown0000000000000027,083
Estimated Home Price Appreciation 00000000000000168,216
Total Selling, Holding & Closing Costs00000000000000-29,632
Total Capital In/Out-33,4863,8374,1604,1304,8415,1985,5675,5066,3436,7517,1727,0758,0578,522191,533
Total Return On Investment (IRR)21.68%
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.