Property Analysis For: 7201 E Wakefield Dr
Year123456789101112131415
Revenue
Rental Income11,94012,33412,74113,16113,59614,04414,50814,98715,48115,99216,52017,06517,62818,21018,811
Expenses (Recurring)
Mortgage Payment 6,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,6566,656
Estimated Annual Property Taxes481495510526541558574592609628646666686706728
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,8097,8437,8797,9167,9537,9928,0328,0748,1168,1608,2058,2528,3008,3498,400
Annual Cash Flows 4,1314,4914,8625,2465,6426,0526,4766,9137,3657,8328,3158,8139,3299,86110,411
Expenses (Periodic)
Vacancy Costs96493510526544562580599619640661683705728752
Maintenance & Repairs09259569871,0201,0531,0881,1241,1611,1991,2391,2801,3221,3661,411
Tenant Placement Credit-49800000000000000
Tenant Placement/Lease Renewal Fees498200200548200200200624200200200711200200200
Total Expenses (Periodic)961,6181,6652,0621,7641,8151,8682,3481,9802,0392,1002,6742,2272,2942,363
Total Return On Investment
Acquisition Down Payment-29,250000000000000029,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,0362,8723,1973,1843,8794,2374,6074,5655,3855,7936,2156,1407,1017,5678,048
Tax Savings1,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,340-12,508
Principal Paydown0000000000000024,079
Estimated Home Price Appreciation 00000000000000153,640
Total Selling, Holding & Closing Costs00000000000000-27,064
Total Capital In/Out-30,3744,2134,5374,5245,2195,5775,9475,9056,7257,1337,5557,4808,4428,907175,445
Total Return On Investment (IRR)23.46%
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.