Property Analysis For: 7426 Doncaster Ln
Year123456789101112131415
Revenue
Rental Income19,14019,77220,42421,09821,79422,51423,25624,02424,81725,63626,48227,35628,25829,19130,154
Expenses (Recurring)
Mortgage Payment 10,68010,68010,68010,68010,68010,68010,68010,68010,68010,68010,68010,68010,68010,68010,680
Estimated Annual Property Taxes2,0192,0802,1422,2062,2722,3412,4112,4832,5582,6342,7132,7952,8792,9653,054
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)13,37113,45213,53513,62013,70913,80013,89313,99014,08914,19114,29614,40514,51714,63214,750
Annual Cash Flows 5,7696,3206,8897,4788,0868,7149,36310,03410,72811,44512,18512,95113,74214,55915,404
Expenses (Periodic)
Vacancy Costs1537918178448729019309619931,0251,0591,0941,1301,1681,206
Maintenance & Repairs01,4831,5321,5821,6351,6891,7441,8021,8611,9231,9862,0522,1192,1892,262
Tenant Placement Credit-79800000000000000
Tenant Placement/Lease Renewal Fees7982002008792002002001,0012002002001,140200200200
Total Expenses (Periodic)1532,4742,5493,3052,7062,7892,8743,7643,0543,1483,2454,2863,4503,5573,668
Total Return On Investment
Acquisition Down Payment-48,825000000000000048,825
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,6163,8464,3404,1725,3795,9256,4896,2717,6748,2968,9408,66510,29211,00211,736
Tax Savings2,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,237-20,879
Principal Paydown0000000000000041,846
Estimated Home Price Appreciation 00000000000000256,460
Total Selling, Holding & Closing Costs00000000000000-45,176
Total Capital In/Out-47,4726,0836,5786,4097,6168,1628,7268,5089,91110,53411,17710,90212,52913,239292,812
Total Return On Investment (IRR)23.03%
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.