💬
×
×

Loading chat...

Business woman on phone

Create a Dynamic Proforma

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

Business woman on phone

Book Your Free Investment Consultation

Have questions about this property or your strategy? Schedule a quick consultation and we'll walk through next steps together.

×

Schedule a Consultation

Financed
San Tan Valley, AZ 85140
4bd • 2ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $24,000$24,720$25,462$26,225$27,012$27,823$28,657$29,517$30,402$31,315
Vacancy Losses ($1,920)($1,978)($2,037)($2,098)($2,161)($2,226)($2,293)($2,361)($2,432)($2,505)
Operating Income $22,080$22,742$23,425$24,127$24,851$25,597$26,365$27,156$27,970$28,809
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,480)($1,524)($1,570)($1,617)($1,666)($1,716)($1,767)($1,820)($1,875)($1,931)
Insurance($740)($762)($785)($809)($833)($858)($884)($910)($937)($966)
Management Fees$0$0$0$0$0$0$0$0$0$0
Leasing/Advertising Fees$0$0$0$0$0$0$0$0$0$0
Association Fees($1,020)($1,051)($1,082)($1,115)($1,148)($1,182)($1,218)($1,254)($1,292)($1,331)
Maintenance($480)($494)($509)($525)($540)($556)($573)($590)($608)($626)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,720)($3,832)($3,946)($4,065)($4,187)($4,312)($4,442)($4,575)($4,712)($4,854)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $18,360$18,911$19,478$20,063$20,664$21,284$21,923$22,581$23,258$23,956
- Mortgage Payments($18,037)($18,037)($18,037)($18,037)($18,037)($18,037)($18,037)($18,037)($18,037)($18,037)
= Cash Flow $323$874$1,441$2,026$2,627$3,247$3,886$4,544$5,221$5,919
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $22,199$23,531$24,943$26,440$28,026$29,708$31,490$33,380$35,382$37,505
= Gross Equity Income $22,523$24,405$26,384$28,465$30,654$32,955$35,376$37,923$40,603$43,424
Capitalization Rate 4.7%4.5%4.4%4.3%4.2%4.1%3.9%3.8%3.7%3.6%
Cash on Cash Return 0.3%0.9%1.4%2.0%2.6%3.2%3.8%4.5%5.1%5.8%
Return on Equity 19.6%17.7%16.2%15.0%14.1%13.3%12.7%12.1%11.7%11.3%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $392,189$415,721$440,664$467,104$495,130$524,838$556,328$589,708$625,090$662,596
- Loan Balance ($277,493)($277,493)($277,493)($277,493)($277,493)($277,493)($277,493)($277,493)($277,493)($277,493)
= Equity $114,697$138,228$163,172$189,611$217,638$247,345$278,836$312,215$347,598$385,103
Loan-to-Value Ratio 70.8%66.7%63.0%59.4%56.0%52.9%49.9%47.1%44.4%41.9%
Potential Cash-Out Refi $75,478$96,656$119,105$142,901$168,125$194,862$223,203$253,245$285,089$318,844
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $114,697$138,228$163,172$189,611$217,638$247,345$278,836$312,215$347,598$385,103
- Closing Costs ($27,453)($29,100)($30,846)($32,697)($34,659)($36,739)($38,943)($41,280)($43,756)($46,382)
= Proceeds After Sale $87,244$109,128$132,325$156,914$182,978$210,607$239,893$270,936$303,841$338,722
+ Cumulative Cash Flow $323$1,197$2,638$4,664$7,291$10,539$14,425$18,968$24,189$30,108
- Approximate Cash Invested($101,747)($101,747)($101,747)($101,747)($101,747)($101,747)($101,747)($101,747)($101,747)($101,747)
= Net Profit ($14,181)$8,578$33,216$59,831$88,522$119,398$152,570$188,157$226,283$267,082
Internal Rate of Return -13.9%4.1%9.9%12.4%13.5%14.0%14.3%14.3%14.3%14.2%
Return on Investment -13.9%8.4%32.6%58.8%87.0%117.3%149.9%184.9%222.4%262.5%
*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