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 7,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,328
Estimated Annual Property Taxes541557574591609627646665685706727749771794818
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)8,5418,5778,6158,6538,6938,7348,7768,8208,8648,9108,9589,0079,0579,1099,163
Annual Cash Flows 5,0795,4925,9196,3606,8167,2877,7738,2768,7959,3329,88610,45911,05111,66312,295
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-33,500000000000000033,500
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 4,9703,6744,0484,0084,8325,2445,6705,5986,5647,0347,5197,4108,5399,0749,627
Tax Savings1,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,5351,535-14,326
Principal Paydown0000000000000028,712
Estimated Home Price Appreciation 00000000000000175,963
Total Selling, Holding & Closing Costs00000000000000-30,996
Total Capital In/Out-33,4955,2095,5835,5436,3676,7797,2057,1328,0998,5699,0548,94510,07410,609202,480
Total Return On Investment (IRR)24.84%
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.