Property Analysis For: 7109 Archwood Dr
Year123456789101112131415
Revenue
Rental Income16,50017,04517,60718,18818,78819,40820,04920,71021,39422,10022,82923,58224,36125,16425,995
Expenses (Recurring)
Mortgage Payment 9,3849,3849,3849,3849,3849,3849,3849,3849,3849,3849,3849,3849,3849,3849,384
Estimated Annual Property Taxes1,5201,5661,6131,6611,7111,7621,8151,8691,9251,9832,0432,1042,1672,2322,299
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,57611,64211,70911,77911,85111,92512,00112,08012,16112,24412,33012,41812,50912,60312,700
Annual Cash Flows 4,9245,4035,8986,4096,9377,4838,0478,6309,2339,85610,49911,16411,85112,56213,295
Expenses (Periodic)
Vacancy Costs1326827047287527768028288568849139439741,0071,040
Maintenance & Repairs01,2781,3211,3641,4091,4561,5041,5531,6051,6571,7121,7691,8271,8871,950
Tenant Placement Credit-68800000000000000
Tenant Placement/Lease Renewal Fees688200200758200200200863200200200983200200200
Total Expenses (Periodic)1322,1602,2252,8492,3612,4322,5063,2452,6602,7412,8253,6953,0013,0943,189
Total Return On Investment
Acquisition Down Payment-42,900000000000000042,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,7923,2433,6733,5594,5775,0515,5425,3866,5737,1147,6747,4708,8509,46810,106
Tax Savings1,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,966-18,346
Principal Paydown0000000000000036,768
Estimated Home Price Appreciation 00000000000000225,338
Total Selling, Holding & Closing Costs00000000000000-39,694
Total Capital In/Out-42,6425,2085,6385,5256,5427,0177,5077,3518,5389,0809,6399,43510,81611,433257,073
Total Return On Investment (IRR)22.48%
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.