Property Report for 30-verdemont-blanchardstown-dublin-3127189
Powered by redeal.app.
30-verdemont-blanchardstown-dublin-3127189 Report
Investment Property - Buy and Hold
Property: 30-verdemont-blanchardstown-dublin-3127189
Listed for:
225000.00
In:
Blanchardstown
Bedrooms:
2
Bathrooms:
2
Eircode:
D15 RW2P
Type:
Other
More details:
Address
30 Verdemont, Blanchardstown, Dublin 15, Co. Dublin
Description
This property has been uploaded based on the daft listing: https://www.daft.ie/dublin/duplexes-for-sale/blanchardstown/30-verdemont-blanchardstown-dublin-3127189/?fbclid=IwAR3rRqFNiva47QfdOirac6r1ln3pjK07vCKUOTKB-Hg4b_gFONAd63ZVqpU
Deal details
Purchase & financing
- Purchase price
- 225000.00
- Downpayment
- 30.00% or 67500.00
- Interest rate
- 3.95%
- Loan term
- 25 years
- After repair value
- 230000.00
Rental estimates
- Expected monthly rent
- 1700.00
- Vacancy rate
- 8.00%
Upfront expenses
Total upfront expenses (without the deposit): 11750.00.
Recurring expenses
Total yearly recurring expenses: 4080.00.
Financial summary
Total investment
Total cash: 79250.00
Downpayment: 67500.00
Other upfront expenses: 11750.00
Financial results (Year 1)
Projected income: 18768.00
Expenses: 4080.00
Mortgage: 9924.01
Pretax cashflow: 4763.99
Pretax ROI: 11.00 %
Financial projections
Financial projections model cashflows and returns on investments (after taxes) based on you tax situation over the years and rent and costs growth estimates.
Presented tax figures are estimates only and are based on 2020 tax laws and your actual tax due might differ from those estimates, especially when modeling tax in future years.
High Income: Post tax first year financials
Cashflow: 365.03
Return on investment: 5.22%
Return on equity: 5.42%
Low Income: Post tax first year financials
Cashflow: 2286.35
Return on investment: 7.64%
Return on equity: 7.94%
Projection: High Income
Projection assumptions
Data for tax estimates from year 0 to 30
Tax strategy: Individual, not-self-employed
Other yearly income: 80000.00
Future yearly growth estimates
Rent: 2.00%
Expenses: 2.00%
Appreciation: 2.00%
Financial overview (Post tax)
Year 1
Cashflow: 365.03
Return on investment:
5.22%
Total equity: 76270.54
Return on equity: 5.42%
Year 3
Cashflow: 484.77
Return on investment:
5.76%
Total equity: 93564.70
Return on equity: 4.88%
Year 5
Cashflow: 602.63
Return on investment:
6.33%
Total equity: 111890.95
Return on equity: 4.48%
Yearly Statements
| / |
|---|
| Income & Expenses |
| Rent Income |
| Recurring Expenses |
| Net Operating income |
| Year {{statement[0]}} |
|---|
| {{ statement[1].income }} |
| {{ statement[1].expenses }} |
| {{ statement[1].net_income }} |
| / |
|---|
| Cashflow |
| Net Operating income |
| Loan Payments |
| Pre-tax Cashflow |
| Year {{statement[0]}} |
|---|
| {{ statement[1].income }} |
| {{ statement[1].mortgage }} |
| {{ statement[1].pretax_cashflow }} |
| / |
|---|
| Tax & Cashflow |
| Tax estimate |
| Post tax cashflow |
| Year {{statement[0]}} |
|---|
| {{ statement[1].tax }} |
| {{ statement[1].cashflow }} |
| / |
|---|
| Equity accumulation |
| Property value |
| Principal paydown |
| Outstanding debt |
| Equity |
| Year {{statement[0]}} |
|---|
| {{ statement[1].property_value }} |
| {{ statement[1].mortgage_equity }} |
| {{ statement[1].outstanding_debt }} |
| {{ statement[1].equity }} |
| / |
|---|
| Investment returns |
| ROI |
| ROE |
| Year {{statement[0]}} |
|---|
| {{ statement[1].roi }}% |
| {{ statement[1].roe }}% |
Projection: Low Income
Projection assumptions
Data for tax estimates from year 0 to 30
Tax strategy: Individual, not-self-employed
Other yearly income: 20000.00
Future yearly growth estimates
Rent: 2.00%
Expenses: 2.00%
Appreciation: 2.00%
Financial overview (Post tax)
Year 1
Cashflow: 2286.35
Return on investment:
7.64%
Total equity: 76270.54
Return on equity: 7.94%
Year 3
Cashflow: 2620.15
Return on investment:
8.45%
Total equity: 93564.70
Return on equity: 7.16%
Year 5
Cashflow: 2963.75
Return on investment:
9.31%
Total equity: 111890.95
Return on equity: 6.59%
Yearly Statements
| / |
|---|
| Income & Expenses |
| Rent Income |
| Recurring Expenses |
| Net Operating income |
| Year {{statement[0]}} |
|---|
| {{ statement[1].income }} |
| {{ statement[1].expenses }} |
| {{ statement[1].net_income }} |
| / |
|---|
| Cashflow |
| Net Operating income |
| Loan Payments |
| Pre-tax Cashflow |
| Year {{statement[0]}} |
|---|
| {{ statement[1].income }} |
| {{ statement[1].mortgage }} |
| {{ statement[1].pretax_cashflow }} |
| / |
|---|
| Tax & Cashflow |
| Tax estimate |
| Post tax cashflow |
| Year {{statement[0]}} |
|---|
| {{ statement[1].tax }} |
| {{ statement[1].cashflow }} |
| / |
|---|
| Equity accumulation |
| Property value |
| Principal paydown |
| Outstanding debt |
| Equity |
| Year {{statement[0]}} |
|---|
| {{ statement[1].property_value }} |
| {{ statement[1].mortgage_equity }} |
| {{ statement[1].outstanding_debt }} |
| {{ statement[1].equity }} |
| / |
|---|
| Investment returns |
| ROI |
| ROE |
| Year {{statement[0]}} |
|---|
| {{ statement[1].roi }}% |
| {{ statement[1].roe }}% |