Property Analysis For: 9 Cactus Cir
Year123456789101112131415
Revenue
Rental Income14,34014,81315,30215,80716,32916,86817,42417,99918,59319,20719,84020,49521,17221,87022,592
Expenses (Recurring)
Mortgage Payment 7,9247,9247,9247,9247,9247,9247,9247,9247,9247,9247,9247,9247,9247,9247,924
Estimated Annual Property Taxes1,0721,1041,1371,1711,2071,2431,2801,3181,3581,3991,4411,4841,5281,5741,621
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,6689,7209,7749,8309,8879,94610,00610,06910,13310,19910,26810,33810,41010,48510,562
Annual Cash Flows 4,6725,0935,5285,9776,4426,9227,4187,9308,4609,0079,57310,15710,76111,38512,030
Expenses (Periodic)
Vacancy Costs115593612632653675697720744768794820847875904
Maintenance & Repairs01,1111,1481,1861,2251,2651,3071,3501,3941,4411,4881,5371,5881,6401,694
Tenant Placement Credit-59800000000000000
Tenant Placement/Lease Renewal Fees598200200659200200200750200200200854200200200
Total Expenses (Periodic)1151,9041,9602,4762,0782,1402,2042,8202,3382,4092,4823,2112,6352,7152,798
Total Return On Investment
Acquisition Down Payment-36,225000000000000036,225
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,5573,1903,5683,5014,3644,7825,2145,1116,1226,5997,0916,9468,1268,6709,232
Tax Savings1,6601,6601,6601,6601,6601,6601,6601,6601,6601,6601,6601,6601,6601,660-15,491
Principal Paydown0000000000000031,047
Estimated Home Price Appreciation 00000000000000190,277
Total Selling, Holding & Closing Costs00000000000000-33,518
Total Capital In/Out-36,5084,8495,2285,1616,0246,4426,8746,7707,7828,2588,7518,6069,78610,330217,772
Total Return On Investment (IRR)23.16%
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.