Property Analysis For: 9022 Reservoir Ct
Year123456789101112131415
Revenue
Rental Income17,40017,97418,56719,18019,81320,46721,14221,84022,56123,30524,07424,86925,68926,53727,413
Expenses (Recurring)
Mortgage Payment 9,9529,9529,9529,9529,9529,9529,9529,9529,9529,9529,9529,9529,9529,9529,952
Estimated Annual Property Taxes1,6561,7061,7571,8101,8641,9201,9772,0372,0982,1612,2262,2922,3612,4322,505
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)12,28012,35012,42212,49612,57312,65112,73212,81612,90112,99013,08113,17513,27213,37113,474
Annual Cash Flows 5,1205,6246,1456,6847,2407,8168,4109,0249,65910,31510,99311,69412,41813,16613,939
Expenses (Periodic)
Vacancy Costs1397197437677938198468749029329639951,0281,0611,097
Maintenance & Repairs01,3481,3931,4391,4861,5351,5861,6381,6921,7481,8061,8651,9271,9902,056
Tenant Placement Credit-72500000000000000
Tenant Placement/Lease Renewal Fees7252002007992002002009102002002001,036200200200
Total Expenses (Periodic)1392,2672,3353,0052,4782,5542,6313,4222,7942,8802,9693,8963,1543,2523,352
Total Return On Investment
Acquisition Down Payment-44,900000000000000044,900
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9803,3573,8103,6794,7625,2625,7795,6036,8657,4358,0257,7989,2639,91410,587
Tax Savings2,0572,0572,0572,0572,0572,0572,0572,0572,0572,0572,0572,0572,0572,057-19,201
Principal Paydown0000000000000037,972
Estimated Home Price Appreciation 00000000000000235,844
Total Selling, Holding & Closing Costs00000000000000-41,544
Total Capital In/Out-44,3625,4145,8675,7366,8197,3197,8367,6608,9229,49210,0829,85511,32111,971268,557
Total Return On Investment (IRR)22.52%
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.