Property Analysis For:

This pro forma is based on the numbers in the Cash Flow Calculator on the Available Properties Page.

Price: $131,000 | Rent: $1,035
Year123456789101112131415
Revenue
Rental Income12,42012,83013,25313,69114,14214,60915,09115,58916,10416,63517,18417,75118,33718,94219,567
Expenses (Recurring)
Mortgage Payment 10,11910,11910,11910,11910,11910,11910,11910,11910,11910,11910,11910,11910,11910,11910,119
Estimated Annual Property Taxes7287507727968198448698959229509781,0081,0381,0691,101
Estimated Annual Homeowners Insurance6726927137347567798028268518779039309589871,016
Annual Property Mgmt Fee000000000000000
Total Expenses (Recurring)11,51911,56111,60411,64911,69511,74211,79111,84111,89211,94612,00012,05712,11512,17512,237
Annual Cash Flows 9011,2691,6492,0422,4482,8673,3013,7484,2114,6895,1845,6946,2226,7677,331
Expenses (Periodic)
Vacancy Costs99513530548566584604624644665687710733758783
Maintenance & Repairs09629941,0271,0611,0961,1321,1691,2081,2481,2891,3311,3751,4211,468
Tenant Placement Credit-51800000000000000
Tenant Placement/Lease Renewal Fees518200200570200200200650200200200740200200200
Total Expenses (Periodic)991,6751,7242,1451,8261,8801,9352,4422,0522,1132,1762,7812,3092,3782,450
Total Return On Investment
Acquisition Down Payment-26,200000000000000026,200
Acquisition Closing Costs-6,50000000000000000
Net Rental Income 802-407-75-1036219871,3651,3062,1592,5763,0072,9133,9134,3894,880
Tax Savings1,5011,5011,5011,5011,5011,5011,5011,5011,5011,5011,5011,5011,5011,501-14,005
Principal Paydown0000000000000021,662
Estimated Home Price Appreciation 00000000000000172,024
Total Selling, Holding & Closing Costs00000000000000-30,302
Total Capital In/Out-30,3981,0941,4251,3982,1222,4882,8662,8073,6604,0774,5084,4145,4145,889180,458
Total Return On Investment (IRR)17.70%
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.