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 10,82210,82210,82210,82210,82210,82210,82210,82210,82210,82210,82210,82210,82210,82210,822
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)13,51313,59413,67713,76313,85113,94214,03614,13214,23114,33414,43914,54714,65914,77414,893
Annual Cash Flows 5,6276,1776,7477,3357,9438,5719,2219,89210,58511,30212,04312,80813,59914,41715,261
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 5,4733,7044,1984,0305,2375,7826,3466,1287,5318,1548,7978,52210,14910,86011,594
Tax Savings2,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,2372,237-20,879
Principal Paydown0000000000000041,291
Estimated Home Price Appreciation 00000000000000256,460
Total Selling, Holding & Closing Costs00000000000000-45,176
Total Capital In/Out-47,6155,9416,4356,2677,4748,0198,5838,3659,76910,39111,03410,75912,38613,097292,114
Total Return On Investment (IRR)22.79%
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.