💬
×
×

Loading chat...

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

×

Schedule a Consultation

$40k Reduced Price Paying Cash
San Tan Valley, AZ 85140
3bd • 2ba • Built: 2025

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($1,485)($1,530)($1,575)($1,623)($1,671)($1,721)($1,773)($1,826)($1,881)($1,938)
Insurance($495)($510)($525)($541)($557)($574)($591)($609)($627)($646)
Management Fees($1,766)($1,819)($1,874)($1,930)($1,988)($2,048)($2,109)($2,172)($2,238)($2,305)
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 ($5,246)($5,404)($5,566)($5,733)($5,905)($6,082)($6,264)($6,452)($6,646)($6,845)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $16,834$17,339$17,859$18,395$18,946$19,515$20,100$20,703$21,324$21,964
- Mortgage Payments$0$0$0$0$0$0$0$0$0$0
= Cash Flow $16,834$17,339$17,859$18,395$18,946$19,515$20,100$20,703$21,324$21,964
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $19,799$20,987$22,247$23,581$24,996$26,496$28,086$29,771$31,557$33,451
= Gross Equity Income $36,633$38,326$40,105$41,976$43,943$46,011$48,186$50,474$52,882$55,415
Capitalization Rate 4.8%4.7%4.5%4.4%4.3%4.2%4.1%3.9%3.8%3.7%
Cash on Cash Return 5.1%5.2%5.4%5.5%5.7%5.9%6.0%6.2%6.4%6.6%
Return on Equity 10.5%10.3%10.2%10.1%10.0%9.8%9.7%9.6%9.5%9.4%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $349,789$370,777$393,023$416,605$441,601$468,097$496,183$525,954$557,511$590,962
- Loan Balance $0$0$0$0$0$0$0$0$0$0
= Equity $349,789$370,777$393,023$416,605$441,601$468,097$496,183$525,954$557,511$590,962
Loan-to-Value Ratio 0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Potential Cash-Out Refi $314,810$333,699$353,721$374,944$397,441$421,287$446,565$473,359$501,760$531,866
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $349,789$370,777$393,023$416,605$441,601$468,097$496,183$525,954$557,511$590,962
- Closing Costs ($24,485)($25,954)($27,512)($29,162)($30,912)($32,767)($34,733)($36,817)($39,026)($41,367)
= Proceeds After Sale $325,304$344,822$365,512$387,442$410,689$435,330$461,450$489,137$518,485$549,595
+ Cumulative Cash Flow $16,834$34,172$52,031$70,426$89,372$108,887$128,987$149,691$171,015$192,979
- Approximate Cash Invested($333,290)($333,290)($333,290)($333,290)($333,290)($333,290)($333,290)($333,290)($333,290)($333,290)
= Net Profit $8,848$45,705$84,253$124,578$166,771$210,927$257,148$305,538$356,210$409,284
Internal Rate of Return 2.7%6.8%8.2%8.8%9.2%9.4%9.6%9.7%9.7%9.8%
Return on Investment 2.7%13.7%25.3%37.4%50.0%63.3%77.2%91.7%106.9%122.8%
*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