💬
×
×

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

SOLD
Occupied Property
Memphis, TN 38127
3bd • 1ba • Built: 1952

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $13,140$13,534$13,940$14,358$14,789$15,233$15,690$16,161$16,645$17,145
Vacancy Losses ($1,051)($1,083)($1,115)($1,149)($1,183)($1,219)($1,255)($1,293)($1,332)($1,372)
Operating Income $12,089$12,451$12,825$13,210$13,606$14,014$14,435$14,868$15,314$15,773
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,092)($1,124)($1,158)($1,193)($1,229)($1,265)($1,303)($1,342)($1,383)($1,424)
Insurance($632)($651)($670)($691)($711)($733)($755)($777)($801)($825)
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($657)($677)($697)($718)($739)($762)($784)($808)($832)($857)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($2,381)($2,452)($2,525)($2,601)($2,679)($2,760)($2,842)($2,928)($3,016)($3,106)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $9,708$10,000$10,300$10,609$10,927$11,255$11,592$11,940$12,298$12,667
- Mortgage Payments($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)
= Cash Flow $3,508$3,800$4,100$4,409$4,727$5,055$5,392$5,740$6,098$6,467
+ Principal Reduction $1,058$1,123$1,193$1,266$1,344$1,427$1,515$1,609$1,708$1,813
+ Appreciation $6,894$7,308$7,746$8,211$8,704$9,226$9,779$10,366$10,988$11,647
= Gross Equity Income $11,461$12,231$13,038$13,886$14,775$15,708$16,687$17,715$18,794$19,928
Capitalization Rate 8.0%7.7%7.5%7.3%7.1%6.9%6.7%6.5%6.3%6.2%
Cash on Cash Return 10.9%11.8%12.7%13.7%14.7%15.7%16.8%17.8%19.0%20.1%
Return on Equity 31.2%27.1%24.1%21.9%20.1%18.6%17.5%16.5%15.6%14.9%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $121,794$129,102$136,848$145,059$153,762$162,988$172,767$183,133$194,121$205,768
- Loan Balance ($85,117)($83,993)($82,801)($81,534)($80,190)($78,762)($77,247)($75,638)($73,930)($72,117)
= Equity $36,677$45,108$54,047$63,524$73,572$84,225$95,520$107,495$120,191$133,652
Loan-to-Value Ratio 69.9%65.1%60.5%56.2%52.2%48.3%44.7%41.3%38.1%35.0%
Potential Cash-Out Refi $24,498$32,198$40,362$49,019$58,196$67,927$78,243$89,182$100,779$113,075
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $36,677$45,108$54,047$63,524$73,572$84,225$95,520$107,495$120,191$133,652
- Closing Costs ($8,526)($9,037)($9,579)($10,154)($10,763)($11,409)($12,094)($12,819)($13,588)($14,404)
= Proceeds After Sale $28,152$36,071$44,468$53,370$62,809$72,816$83,426$94,676$106,603$119,248
+ Cumulative Cash Flow $3,508$7,308$11,408$15,816$20,543$25,598$30,990$36,730$42,828$49,296
- Approximate Cash Invested($32,172)($32,172)($32,172)($32,172)($32,172)($32,172)($32,172)($32,172)($32,172)($32,172)
= Net Profit ($512)$11,207$23,703$37,014$51,180$66,242$82,244$99,234$117,259$136,372
Internal Rate of Return -1.6%16.9%22.0%23.7%24.2%24.1%23.9%23.6%23.2%22.8%
Return on Investment -1.6%34.8%73.7%115.1%159.1%205.9%255.6%308.4%364.5%423.9%
*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