Property Analysis For: 782 Archie Dr
Year123456789101112131415
Revenue
Rental Income11,70012,08612,48512,89713,32313,76214,21614,68515,17015,67116,18816,72217,27417,84418,433
Expenses (Recurring)
Mortgage Payment 6,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,6616,661
Estimated Annual Property Taxes462476490505520536552568585603621640659678699
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)7,7957,8297,8647,9007,9377,9758,0158,0558,0978,1408,1858,2308,2778,3268,376
Annual Cash Flows 3,9054,2574,6214,9975,3865,7876,2026,6307,0737,5308,0038,4928,9969,51810,057
Expenses (Periodic)
Vacancy Costs94483499516533550569587607627648669691714737
Maintenance & Repairs09069369679991,0321,0661,1011,1381,1751,2141,2541,2961,3381,382
Tenant Placement Credit-48800000000000000
Tenant Placement/Lease Renewal Fees488200200537200200200612200200200697200200200
Total Expenses (Periodic)941,5901,6362,0211,7321,7831,8352,3011,9452,0022,0622,6202,1862,2522,320
Total Return On Investment
Acquisition Down Payment-30,450000000000000030,450
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 3,8122,6682,9852,9773,6534,0044,3674,3295,1285,5285,9425,8726,8107,2667,737
Tax Savings1,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,3951,395-13,022
Principal Paydown0000000000000026,098
Estimated Home Price Appreciation 00000000000000159,943
Total Selling, Holding & Closing Costs00000000000000-28,174
Total Capital In/Out-31,7434,0634,3814,3725,0495,3995,7625,7256,5246,9247,3377,2678,2058,661183,032
Total Return On Investment (IRR)22.63%
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.