💬
×
×

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 Atlanta
Decatur, GA 30032
7bd • 4ba • Built: 1954 • Remodeled: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $75,660$77,930$80,268$82,676$85,156$87,711$90,342$93,052$95,844$98,719
Vacancy Losses ($10,592)($10,910)($11,237)($11,575)($11,922)($12,279)($12,648)($13,027)($13,418)($13,821)
Operating Income $65,068$67,020$69,030$71,101$73,234$75,431$77,694$80,025$82,426$84,898
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($5,501)($5,666)($5,836)($6,011)($6,191)($6,377)($6,568)($6,765)($6,968)($7,177)
Insurance($2,307)($2,376)($2,447)($2,521)($2,596)($2,674)($2,754)($2,837)($2,922)($3,010)
Management Fees($10,411)($10,723)($11,045)($11,376)($11,717)($12,069)($12,431)($12,804)($13,188)($13,584)
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($3,783)($3,896)($4,013)($4,134)($4,258)($4,386)($4,517)($4,653)($4,792)($4,936)
Other($10,200)($10,506)($10,821)($11,146)($11,480)($11,825)($12,179)($12,545)($12,921)($13,309)
Operating Expenses ($32,202)($33,168)($34,163)($35,188)($36,243)($37,330)($38,450)($39,604)($40,792)($42,016)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $32,866$33,852$34,868$35,914$36,991$38,101$39,244$40,421$41,634$42,883
- Mortgage Payments($20,189)($20,189)($20,189)($20,189)($20,189)($20,189)($20,189)($20,189)($20,189)($20,189)
= Cash Flow $12,677$13,663$14,679$15,725$16,802$17,912$19,055$20,232$21,445$22,694
+ Principal Reduction $2,975$3,174$3,387$3,614$3,856$4,114$4,390$4,684$4,997$5,332
+ Appreciation $21,294$22,572$23,926$25,361$26,883$28,496$30,206$32,018$33,939$35,976
= Gross Equity Income $36,946$39,409$41,992$44,700$47,541$50,522$53,650$56,934$60,381$64,001
Capitalization Rate 8.7%8.5%8.2%8.0%7.8%7.6%7.4%7.1%6.9%6.7%
Cash on Cash Return 13.2%14.3%15.3%16.4%17.5%18.7%19.9%21.1%22.4%23.7%
Return on Equity 32.7%28.4%25.3%22.9%21.1%19.6%18.3%17.3%16.4%15.6%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $376,194$398,766$422,692$448,053$474,936$503,432$533,638$565,657$599,596$635,572
- Loan Balance ($263,200)($260,025)($256,639)($253,025)($249,169)($245,055)($240,665)($235,982)($230,984)($225,652)
= Equity $112,994$138,740$166,053$195,028$225,767$258,378$292,973$329,675$368,612$409,919
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 $75,375$98,864$123,784$150,223$178,274$208,034$239,609$273,109$308,652$346,362
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $112,994$138,740$166,053$195,028$225,767$258,378$292,973$329,675$368,612$409,919
- Closing Costs ($26,334)($27,914)($29,588)($31,364)($33,246)($35,240)($37,355)($39,596)($41,972)($44,490)
= Proceeds After Sale $86,661$110,827$136,465$163,665$192,522$223,137$255,619$290,079$326,640$365,429
+ Cumulative Cash Flow $12,677$26,340$41,019$56,743$73,545$91,457$110,512$130,744$152,189$174,882
- Approximate Cash Invested($95,823)($95,823)($95,823)($95,823)($95,823)($95,823)($95,823)($95,823)($95,823)($95,823)
= Net Profit $3,515$41,344$81,660$124,585$170,244$218,772$270,307$325,000$383,006$444,489
Internal Rate of Return 3.7%20.8%25.2%26.5%26.7%26.5%26.2%25.7%25.3%24.8%
Return on Investment 3.7%43.1%85.2%130.0%177.7%228.3%282.1%339.2%399.7%463.9%
*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