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 9,5099,5099,5099,5099,5099,5099,5099,5099,5099,5099,5099,5099,5099,5099,509
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)11,70111,76711,83511,90411,97612,05012,12612,20512,28612,36912,45512,54312,63412,72812,825
Annual Cash Flows 4,7995,2785,7726,2846,8127,3587,9228,5059,1089,73110,37411,03911,72612,43613,170
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 4,6673,1173,5483,4344,4514,9265,4175,2616,4486,9897,5497,3448,7259,3429,981
Tax Savings1,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,9661,966-18,346
Principal Paydown0000000000000036,280
Estimated Home Price Appreciation 00000000000000225,338
Total Selling, Holding & Closing Costs00000000000000-39,694
Total Capital In/Out-42,7685,0835,5135,4006,4176,8927,3827,2268,4138,9559,5149,31010,69011,308256,460
Total Return On Investment (IRR)22.25%
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.