💬
×
×

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

New Construction in Birmingham Metro
Pleasant Grove, AL 35127
3bd • 2ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $22,200$22,866$23,552$24,259$24,986$25,736$26,508$27,303$28,122$28,966
Vacancy Losses ($1,776)($1,829)($1,884)($1,941)($1,999)($2,059)($2,121)($2,184)($2,250)($2,317)
Operating Income $20,424$21,037$21,668$22,318$22,987$23,677$24,387$25,119$25,873$26,649
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($3,922)($4,040)($4,161)($4,286)($4,414)($4,547)($4,683)($4,824)($4,968)($5,117)
Insurance($1,060)($1,092)($1,125)($1,158)($1,193)($1,229)($1,266)($1,304)($1,343)($1,383)
Management Fees($720)($742)($764)($787)($810)($835)($860)($886)($912)($939)
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($444)($457)($471)($485)($500)($515)($530)($546)($562)($579)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($6,146)($6,330)($6,520)($6,716)($6,917)($7,125)($7,339)($7,559)($7,786)($8,019)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $14,278$14,706$15,148$15,602$16,070$16,552$17,049$17,560$18,087$18,630
- Mortgage Payments($12,441)($12,441)($12,441)($12,441)($12,441)($13,942)($13,942)($13,942)($13,942)($13,942)
= Cash Flow $1,837$2,265$2,706$3,161$3,629$2,610$3,106$3,618$4,145$4,687
+ Principal Reduction $3,067$3,216$3,372$3,536$3,707$4,962$5,216$5,483$5,764$6,059
+ Appreciation $15,900$16,854$17,865$18,937$20,073$21,278$22,554$23,908$25,342$26,863
= Gross Equity Income $20,804$22,335$23,943$25,633$27,409$28,850$30,877$33,009$35,250$37,609
Capitalization Rate 5.1%4.9%4.8%4.7%4.5%4.4%4.3%4.2%4.0%3.9%
Cash on Cash Return 2.5%3.1%3.7%4.3%5.0%3.6%4.3%5.0%5.7%6.4%
Return on Equity 24.4%21.2%18.9%17.2%15.9%14.5%13.6%12.9%12.3%11.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $280,900$297,754$315,619$334,556$354,630$375,908$398,462$422,370$447,712$474,575
- Loan Balance ($195,683)($192,467)($189,096)($185,560)($181,853)($176,891)($171,674)($166,191)($160,427)($154,368)
= Equity $85,217$105,287$126,524$148,996$172,777$199,017$226,788$256,179$287,285$320,206
Loan-to-Value Ratio 69.7%64.6%59.9%55.5%51.3%47.1%43.1%39.3%35.8%32.5%
Potential Cash-Out Refi $57,127$75,511$94,962$115,541$137,314$161,426$186,942$213,942$242,514$272,749
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $85,217$105,287$126,524$148,996$172,777$199,017$226,788$256,179$287,285$320,206
- Closing Costs ($19,663)($20,843)($22,093)($23,419)($24,824)($26,314)($27,892)($29,566)($31,340)($33,220)
= Proceeds After Sale $65,554$84,444$104,430$125,577$147,953$172,704$198,896$226,613$255,945$286,986
+ Cumulative Cash Flow $1,837$4,102$6,808$9,969$13,598$16,207$19,314$22,931$27,076$31,763
- Approximate Cash Invested($72,875)($72,875)($72,875)($72,875)($72,875)($72,875)($72,875)($72,875)($72,875)($72,875)
= Net Profit ($5,484)$15,671$38,363$62,671$88,675$116,036$145,334$176,669$210,146$245,874
Internal Rate of Return -7.5%10.3%15.5%17.3%17.9%18.0%17.9%17.6%17.3%17.0%
Return on Investment -7.5%21.5%52.6%86.0%121.7%159.2%199.4%242.4%288.4%337.4%
*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