Property Analysis For: 930 N. Ball Rd
Year123456789101112131415
Revenue
Rental Income14,40014,87515,36615,87316,39716,93817,49718,07418,67119,28719,92420,58121,26021,96222,686
Expenses (Recurring)
Mortgage Payment 7,6017,6017,6017,6017,6017,6017,6017,6017,6017,6017,6017,6017,6017,6017,601
Estimated Annual Property Taxes1,1361,1701,2051,2411,2791,3171,3561,3971,4391,4821,5271,5721,6201,6681,718
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)9,4099,4639,5199,5779,6369,6979,7609,8259,8929,96010,03110,10410,17910,25610,336
Annual Cash Flows 4,9915,4125,8476,2966,7617,2417,7378,2508,7799,3279,89210,47711,08111,70512,351
Expenses (Periodic)
Vacancy Costs115595615635656678700723747771797823850878907
Maintenance & Repairs01,1161,1521,1901,2301,2701,3121,3561,4001,4471,4941,5441,5951,6471,701
Tenant Placement Credit-60000000000000000
Tenant Placement/Lease Renewal Fees600200200661200200200753200200200858200200200
Total Expenses (Periodic)1151,9111,9672,4872,0862,1482,2122,8322,3472,4182,4913,2242,6452,7262,809
Total Return On Investment
Acquisition Down Payment-34,750000000000000034,750
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,8763,5013,8803,8104,6755,0935,5255,4186,4326,9097,4017,2538,4368,9809,542
Tax Savings1,5921,5921,5921,5921,5921,5921,5921,5921,5921,5921,5921,5921,5921,592-14,860
Principal Paydown0000000000000029,783
Estimated Home Price Appreciation 00000000000000182,529
Total Selling, Holding & Closing Costs00000000000000-32,153
Total Capital In/Out-34,7825,0935,4725,4026,2676,6857,1177,0108,0248,5018,9938,84510,02810,572209,591
Total Return On Investment (IRR)24.17%
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.