💬
×
×

Loading chat...

This is a static proforma, easily create your own dynamic proformas for FREE at www.PropertyTracker.com.

×

Schedule a Consultation

IN ESCROW
Co-living Marietta
Marietta, GA 30060
8bd • 3ba • Built: 1966 • Remodeled: 2022

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $83,136$85,630$88,199$90,845$93,570$96,377$99,269$102,247$105,314$108,474
Vacancy Losses ($11,639)($11,988)($12,348)($12,718)($13,100)($13,493)($13,898)($14,315)($14,744)($15,186)
Operating Income $71,497$73,642$75,851$78,127$80,470$82,885$85,371$87,932$90,570$93,287
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($5,306)($5,465)($5,629)($5,798)($5,972)($6,151)($6,336)($6,526)($6,721)($6,923)
Insurance($2,464)($2,537)($2,614)($2,692)($2,773)($2,856)($2,942)($3,030)($3,121)($3,214)
Management Fees($11,440)($11,783)($12,136)($12,500)($12,875)($13,262)($13,659)($14,069)($14,491)($14,926)
Leasing/Advertising Fees$0$0$0$0$0$0$0$0$0$0
Association Fees$0$0$0$0$0$0$0$0$0$0
Maintenance($3,741)($3,853)($3,969)($4,088)($4,211)($4,337)($4,467)($4,601)($4,739)($4,881)
Other($12,600)($12,978)($13,367)($13,768)($14,181)($14,607)($15,045)($15,496)($15,961)($16,440)
Operating Expenses ($35,550)($36,617)($37,715)($38,847)($40,012)($41,212)($42,449)($43,722)($45,034)($46,385)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $35,947$37,025$38,136$39,280$40,458$41,672$42,922$44,210$45,536$46,902
- Mortgage Payments($21,560)($21,560)($21,560)($21,560)($21,560)($21,560)($21,560)($21,560)($21,560)($21,560)
= Cash Flow $14,387$15,465$16,576$17,720$18,899$20,112$21,363$22,650$23,977$25,343
+ Principal Reduction $3,177$3,390$3,617$3,859$4,118$4,393$4,688$5,002$5,336$5,694
+ Appreciation $22,740$24,104$25,551$27,084$28,709$30,431$32,257$34,193$36,244$38,419
= Gross Equity Income $40,304$42,960$45,744$48,663$51,725$54,937$58,307$61,844$65,557$69,455
Capitalization Rate 8.9%8.7%8.4%8.2%8.0%7.8%7.5%7.3%7.1%6.9%
Cash on Cash Return 13.6%14.6%15.6%16.7%17.8%19.0%20.1%21.3%22.6%23.9%
Return on Equity 33.4%29.0%25.8%23.4%21.5%19.9%18.6%17.6%16.7%15.9%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $401,740$425,844$451,395$478,479$507,187$537,619$569,876$604,068$640,313$678,731
- Loan Balance ($281,073)($277,683)($274,066)($270,207)($266,089)($261,696)($257,009)($252,007)($246,671)($240,977)
= Equity $120,667$148,161$177,329$208,272$241,098$275,923$312,867$352,061$393,642$437,755
Loan-to-Value Ratio 70.0%65.2%60.7%56.5%52.5%48.7%45.1%41.7%38.5%35.5%
Potential Cash-Out Refi $80,493$105,577$132,189$160,424$190,379$222,161$255,880$291,655$329,611$369,881
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $120,667$148,161$177,329$208,272$241,098$275,923$312,867$352,061$393,642$437,755
- Closing Costs ($28,122)($29,809)($31,598)($33,494)($35,503)($37,633)($39,891)($42,285)($44,822)($47,511)
= Proceeds After Sale $92,545$118,352$145,731$174,778$205,595$238,289$272,976$309,777$348,820$390,243
+ Cumulative Cash Flow $14,387$29,852$46,429$64,149$83,048$103,160$124,523$147,173$171,149$196,492
- Approximate Cash Invested($106,120)($106,120)($106,120)($106,120)($106,120)($106,120)($106,120)($106,120)($106,120)($106,120)
= Net Profit $812$42,085$86,040$132,807$182,522$235,329$291,379$350,829$413,849$480,615
Internal Rate of Return 0.8%19.3%24.3%25.9%26.3%26.2%25.9%25.6%25.2%24.8%
Return on Investment 0.8%39.7%81.1%125.1%172.0%221.8%274.6%330.6%390.0%452.9%
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
Learn How to Read a Performa
Business woman on phone

Book Your Free Investment Consultation