Property Analysis For: 733 Hazelwood Rd
Year123456789101112131415
Revenue
Rental Income12,00012,39612,80513,22813,66414,11514,58115,06215,55916,07316,60317,15117,71718,30118,905
Expenses (Recurring)
Mortgage Payment 6,8496,8496,8496,8496,8496,8496,8496,8496,8496,8496,8496,8496,8496,8496,849
Estimated Annual Property Taxes7347567798028268518769039309589861,0161,0471,0781,110
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,2558,2978,3418,3858,4328,4798,5288,5788,6308,6848,7398,7958,8548,9148,976
Annual Cash Flows 3,7454,0994,4644,8425,2335,6366,0536,4846,9297,3897,8648,3558,8639,3889,930
Expenses (Periodic)
Vacancy Costs96496512529547565583602622643664686709732756
Maintenance & Repairs09309609921,0251,0591,0941,1301,1671,2051,2451,2861,3291,3731,418
Tenant Placement Credit-50000000000000000
Tenant Placement/Lease Renewal Fees500200200551200200200628200200200715200200200
Total Expenses (Periodic)961,6261,6732,0721,7711,8231,8772,3601,9892,0482,1092,6872,2372,3052,374
Total Return On Investment
Acquisition Down Payment-30,100000000000000030,100
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,6492,4732,7922,7703,4613,8134,1764,1244,9405,3415,7555,6696,6267,0837,555
Tax Savings1,3791,3791,3791,3791,3791,3791,3791,3791,3791,3791,3791,3791,3791,379-12,872
Principal Paydown0000000000000024,779
Estimated Home Price Appreciation 00000000000000158,104
Total Selling, Holding & Closing Costs00000000000000-27,850
Total Capital In/Out-31,5723,8524,1714,1494,8405,1925,5555,5036,3196,7207,1347,0488,0058,462179,817
Total Return On Investment (IRR)22.21%
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.