Property Analysis For: 9814 Oakland Dr
Year123456789101112131415
Revenue
Rental Income13,62014,06914,53415,01315,50916,02116,54917,09517,66018,24218,84419,46620,10920,77221,458
Expenses (Recurring)
Mortgage Payment 7,1487,1487,1487,1487,1487,1487,1487,1487,1487,1487,1487,1487,1487,1487,148
Estimated Annual Property Taxes541557574591609627646665685706727749771794818
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,3618,3988,4358,4748,5148,5558,5978,6408,6858,7318,7798,8288,8788,9308,983
Annual Cash Flows 5,2595,6726,0986,5396,9957,4667,9528,4558,9749,51110,06610,63911,23111,84212,474
Expenses (Periodic)
Vacancy Costs109563581601620641662684706730754779804831858
Maintenance & Repairs01,0551,0901,1261,1631,2021,2411,2821,3241,3681,4131,4601,5081,5581,609
Tenant Placement Credit-56800000000000000
Tenant Placement/Lease Renewal Fees568200200626200200200712200200200811200200200
Total Expenses (Periodic)1091,8181,8712,3521,9842,0422,1032,6782,2312,2982,3673,0502,5122,5892,668
Total Return On Investment
Acquisition Down Payment-32,250000000000000032,250
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 5,1503,8544,2274,1875,0125,4245,8495,7776,7447,2137,6997,5898,7189,2549,807
Tax Savings1,4781,4781,4781,4781,4781,4781,4781,4781,4781,4781,4781,4781,4781,478-13,791
Principal Paydown0000000000000027,274
Estimated Home Price Appreciation 00000000000000169,398
Total Selling, Holding & Closing Costs00000000000000-29,840
Total Capital In/Out-32,1235,3315,7055,6656,4896,9017,3277,2548,2218,6919,1769,06710,19610,731195,097
Total Return On Investment (IRR)25.64%
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.