This is a static proforma, easily create your own dynamic proformas for FREE at www.PropertyTracker.com.
Brand New Modern Single Family Home in OKC Metro-219K
Oklahoma City, OK 73179
3 bedrooms 2 bathrooms 2026 year built
3 bdrm / 2 bath - Built in 2026
| Projected Income | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Projected Rent | $18,900 | $19,467 | $20,051 | $20,653 | $21,272 | $21,910 | $22,568 | $23,245 | $23,942 | $24,660 |
| Vacancy Losses | ($1,512) | ($1,557) | ($1,604) | ($1,652) | ($1,702) | ($1,753) | ($1,805) | ($1,860) | ($1,915) | ($1,973) |
| Operating Income | $17,388 | $17,910 | $18,447 | $19,000 | $19,570 | $20,157 | $20,762 | $21,385 | $22,027 | $22,687 |
| Estimated Expenses | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Property Taxes | ($2,639) | ($2,718) | ($2,800) | ($2,883) | ($2,970) | ($3,059) | ($3,151) | ($3,245) | ($3,343) | ($3,443) |
| Insurance | ($880) | ($906) | ($933) | ($961) | ($990) | ($1,020) | ($1,050) | ($1,082) | ($1,114) | ($1,148) |
| 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 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Maintenance | ($378) | ($389) | ($401) | ($413) | ($425) | ($438) | ($451) | ($465) | ($479) | ($493) |
| Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating Expenses | ($3,896) | ($4,013) | ($4,134) | ($4,258) | ($4,385) | ($4,517) | ($4,653) | ($4,792) | ($4,936) | ($5,084) |
| Income Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Operating Income | $13,492 | $13,896 | $14,313 | $14,743 | $15,185 | $15,640 | $16,110 | $16,593 | $17,091 | $17,603 |
| - Mortgage Payments | ($11,707) | ($11,707) | ($11,707) | ($11,707) | ($11,707) | ($11,707) | ($11,707) | ($11,707) | ($11,707) | ($11,707) |
| = Cash Flow | $1,785 | $2,189 | $2,606 | $3,036 | $3,478 | $3,933 | $4,403 | $4,886 | $5,384 | $5,896 |
| + Principal Reduction | $2,073 | $2,198 | $2,331 | $2,471 | $2,621 | $2,779 | $2,947 | $3,124 | $3,313 | $3,513 |
| + Appreciation | $13,194 | $13,986 | $14,825 | $15,714 | $16,657 | $17,657 | $18,716 | $19,839 | $21,029 | $22,291 |
| = Gross Equity Income | $17,051 | $18,373 | $19,762 | $21,221 | $22,756 | $24,369 | $26,065 | $27,849 | $29,726 | $31,700 |
| Capitalization Rate | 5.8% | 5.6% | 5.5% | 5.3% | 5.2% | 5.0% | 4.9% | 4.7% | 4.6% | 4.5% |
| Cash on Cash Return | 2.7% | 3.3% | 4.0% | 4.6% | 5.3% | 6.0% | 6.7% | 7.4% | 8.2% | 8.9% |
| Return on Equity | 24.3% | 21.3% | 19.1% | 17.4% | 16.1% | 15.1% | 14.2% | 13.5% | 12.9% | 12.4% |
| Loan Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Market Value | $233,094 | $247,080 | $261,904 | $277,619 | $294,276 | $311,932 | $330,648 | $350,487 | $371,516 | $393,807 |
| - Loan Balance | ($162,852) | ($160,654) | ($158,323) | ($155,852) | ($153,231) | ($150,452) | ($147,506) | ($144,382) | ($141,069) | ($137,556) |
| = Equity | $70,242 | $86,426 | $103,581 | $121,767 | $141,045 | $161,480 | $183,142 | $206,106 | $230,448 | $256,252 |
| Loan-to-Value Ratio | 69.9% | 65.0% | 60.5% | 56.1% | 52.1% | 48.2% | 44.6% | 41.2% | 38.0% | 34.9% |
| Potential Cash-Out Refi | $11,968 | $24,656 | $38,105 | $52,362 | $67,476 | $83,497 | $100,480 | $118,484 | $137,569 | $157,800 |
| Sale Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity | $70,242 | $86,426 | $103,581 | $121,767 | $141,045 | $161,480 | $183,142 | $206,106 | $230,448 | $256,252 |
| - Closing Costs | ($16,317) | ($17,296) | ($18,333) | ($19,433) | ($20,599) | ($21,835) | ($23,145) | ($24,534) | ($26,006) | ($27,567) |
| = Proceeds After Sale | $53,925 | $69,130 | $85,248 | $102,334 | $120,445 | $139,645 | $159,997 | $181,572 | $204,442 | $228,685 |
| + Cumulative Cash Flow | $1,785 | $3,974 | $6,580 | $9,616 | $13,093 | $17,027 | $21,429 | $26,315 | $31,699 | $37,595 |
| - Approximate Cash Invested | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) |
| = Net Profit | ($10,260) | $7,134 | $25,858 | $45,979 | $67,569 | $90,701 | $115,456 | $141,917 | $170,171 | $200,311 |
| Internal Rate of Return | -15.6% | 5.3% | 11.9% | 14.6% | 15.8% | 16.3% | 16.5% | 16.5% | 16.4% | 16.3% |
| Return on Investment | -15.6% | 10.8% | 39.2% | 69.7% | 102.4% | 137.5% | 175.0% | 215.1% | 258.0% | 303.6% |
*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