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 6,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,7486,748
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)8,3318,3798,4288,4788,5308,5838,6388,6958,7538,8148,8768,9399,0059,0739,143
Annual Cash Flows 3,9694,3274,6985,0805,4765,8856,3076,7447,1957,6618,1428,6409,1559,68610,235
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 3,8702,6662,9882,9563,6654,0214,3884,3255,1615,5665,9855,8866,8667,3297,807
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-32,0664,0804,4024,3705,0795,4345,8025,7386,5746,9807,3997,3008,2808,742185,404
Total Return On Investment (IRR)22.60%
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.