Property Analysis For: 72 W Paxton Ln
Year123456789101112131415
Revenue
Rental Income15,00015,49516,00616,53517,08017,64418,22618,82819,44920,09120,75421,43922,14622,87723,632
Expenses (Recurring)
Mortgage Payment 8,0788,0788,0788,0788,0788,0788,0788,0788,0788,0788,0788,0788,0788,0788,078
Estimated Annual Property Taxes1,1391,1731,2081,2451,2821,3201,3601,4011,4431,4861,5311,5771,6241,6731,723
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,8899,9439,99910,05710,11610,17710,24010,30510,37210,44110,51210,58510,66010,73710,817
Annual Cash Flows 5,1115,5526,0076,4786,9647,4677,9868,5229,0779,65010,24210,85411,48612,13912,815
Expenses (Periodic)
Vacancy Costs120620640661683706729753778804830858886915945
Maintenance & Repairs01,1621,2001,2401,2811,3231,3671,4121,4591,5071,5571,6081,6611,7161,772
Tenant Placement Credit-62500000000000000
Tenant Placement/Lease Renewal Fees625200200689200200200784200200200893200200200
Total Expenses (Periodic)1201,9822,0412,5902,1642,2292,2962,9502,4372,5102,5873,3592,7472,8312,918
Total Return On Investment
Acquisition Down Payment-35,500000000000000035,500
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9913,5703,9663,8874,8005,2385,6905,5736,6407,1397,6557,4958,7399,3099,897
Tax Savings1,6271,6271,6271,6271,6271,6271,6271,6271,6271,6271,6271,6271,6271,627-15,181
Principal Paydown0000000000000029,225
Estimated Home Price Appreciation 00000000000000186,469
Total Selling, Holding & Closing Costs00000000000000-32,847
Total Capital In/Out-35,3825,1965,5935,5146,4266,8647,3167,1998,2678,7669,2829,12210,36610,935213,062
Total Return On Investment (IRR)24.26%
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.