Property Analysis For: 804 Shamrock Dr
Year123456789101112131415
Revenue
Rental Income16,74017,29217,86318,45319,06119,69120,34021,01221,70522,42123,16123,92524,71525,53126,373
Expenses (Recurring)
Mortgage Payment 9,5579,5579,5579,5579,5579,5579,5579,5579,5579,5579,5579,5579,5579,5579,557
Estimated Annual Property Taxes8358608869129409689971,0271,0581,0891,1221,1561,1911,2261,263
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,06411,10911,15611,20411,25311,30411,35611,41011,46611,52311,58211,64311,70511,77011,836
Annual Cash Flows 5,6766,1836,7077,2497,8088,3878,9849,60110,23910,89811,57912,28213,00913,76114,537
Expenses (Periodic)
Vacancy Costs1346927157387627888148408688979269579891,0211,055
Maintenance & Repairs01,2971,3401,3841,4301,4771,5261,5761,6281,6821,7371,7941,8541,9151,978
Tenant Placement Credit-69800000000000000
Tenant Placement/Lease Renewal Fees698200200769200200200875200200200997200200200
Total Expenses (Periodic)1342,1892,2542,8912,3922,4642,5393,2922,6962,7782,8643,7483,0423,1363,233
Total Return On Investment
Acquisition Down Payment-42,000000000000000042,000
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,5423,9954,4534,3585,4165,9226,4456,3097,5438,1208,7158,5349,96710,62511,304
Tax Savings1,9241,9241,9241,9241,9241,9241,9241,9241,9241,9241,9241,9241,9241,924-17,961
Principal Paydown0000000000000034,575
Estimated Home Price Appreciation 00000000000000220,611
Total Selling, Holding & Closing Costs00000000000000-38,861
Total Capital In/Out-41,0335,9196,3786,2827,3417,8478,3698,2349,46710,04410,64010,45911,89212,549251,668
Total Return On Investment (IRR)24.18%
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.