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 7,0227,0227,0227,0227,0227,0227,0227,0227,0227,0227,0227,0227,0227,0227,022
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)8,6058,6528,7018,7518,8038,8578,9128,9689,0279,0879,1499,2139,2799,3469,416
Annual Cash Flows 3,6954,0544,4244,8075,2035,6116,0346,4706,9217,3877,8698,3678,8819,4139,962
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-32,100000000000000032,100
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,5972,3932,7152,6833,3923,7474,1154,0514,8875,2935,7125,6136,5937,0557,534
Tax Savings1,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,471-13,727
Principal Paydown0000000000000027,512
Estimated Home Price Appreciation 00000000000000168,610
Total Selling, Holding & Closing Costs00000000000000-29,701
Total Capital In/Out-33,5323,8634,1864,1544,8635,2185,5865,5226,3586,7647,1837,0838,0648,526192,327
Total Return On Investment (IRR)21.72%
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.