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 7,1157,1157,1157,1157,1157,1157,1157,1157,1157,1157,1157,1157,1157,1157,115
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)8,6988,7468,7958,8458,8978,9509,0059,0629,1219,1819,2439,3069,3729,4409,510
Annual Cash Flows 3,6023,9604,3314,7135,1095,5185,9406,3766,8287,2947,7758,2738,7889,3199,868
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 3,5032,2992,6212,5893,2983,6544,0213,9584,7945,1995,6185,5196,4996,9627,440
Tax Savings1,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,4711,471-13,727
Principal Paydown0000000000000027,147
Estimated Home Price Appreciation 00000000000000168,610
Total Selling, Holding & Closing Costs00000000000000-29,701
Total Capital In/Out-33,6263,7704,0924,0604,7695,1255,4925,4296,2646,6707,0896,9907,9708,433191,868
Total Return On Investment (IRR)21.50%
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.