Property Analysis For: 7107 Redwood Dr
Year123456789101112131415
Revenue
Rental Income12,30012,70613,12513,55814,00614,46814,94515,43915,94816,47417,01817,58018,16018,75919,378
Expenses (Recurring)
Mortgage Payment 6,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,8216,821
Estimated Annual Property Taxes9119389669951,0251,0561,0881,1201,1541,1891,2241,2611,2991,3381,378
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,4048,4518,5008,5508,6028,6568,7118,7688,8268,8868,9489,0129,0789,1459,215
Annual Cash Flows 3,8964,2554,6255,0085,4035,8126,2356,6717,1227,5888,0708,5689,0829,61410,163
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-29,975000000000000029,975
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,7982,5942,9162,8843,5933,9484,3164,2525,0885,4945,9135,8146,7947,2567,734
Tax Savings1,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,3731,373-12,818
Principal Paydown0000000000000024,676
Estimated Home Price Appreciation 00000000000000157,448
Total Selling, Holding & Closing Costs00000000000000-27,735
Total Capital In/Out-31,3043,9674,2894,2574,9665,3225,6895,6266,4616,8677,2867,1878,1678,630179,280
Total Return On Investment (IRR)22.57%
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.