💬
×
×

Loading chat...

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

×

Schedule a Consultation

New Construction near TSMC
Surprise, AZ 85361
3bd • 2ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $25,200$25,956$26,735$27,537$28,363$29,214$30,090$30,993$31,923$32,880
Vacancy Losses ($2,016)($2,076)($2,139)($2,203)($2,269)($2,337)($2,407)($2,479)($2,554)($2,630)
Operating Income $23,184$23,880$24,596$25,334$26,094$26,877$27,683$28,513$29,369$30,250
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,560)($1,607)($1,655)($1,705)($1,756)($1,808)($1,863)($1,919)($1,976)($2,035)
Insurance($780)($803)($828)($852)($878)($904)($931)($959)($988)($1,018)
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($1,200)($1,236)($1,273)($1,311)($1,351)($1,391)($1,433)($1,476)($1,520)($1,566)
Maintenance($504)($519)($535)($551)($567)($584)($602)($620)($638)($658)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,044)($4,165)($4,290)($4,419)($4,552)($4,688)($4,829)($4,974)($5,123)($5,277)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $19,140$19,714$20,306$20,915$21,542$22,189$22,854$23,540$24,246$24,973
- Mortgage Payments($19,013)($19,013)($19,013)($19,013)($19,013)($19,013)($19,013)($19,013)($19,013)($19,013)
= Cash Flow $127$702$1,293$1,902$2,530$3,176$3,842$4,527$5,233$5,961
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $23,400$24,804$26,292$27,870$29,542$31,314$33,193$35,185$37,296$39,534
= Gross Equity Income $23,527$25,506$27,585$29,772$32,072$34,490$37,035$39,712$42,529$45,495
Capitalization Rate 4.6%4.5%4.4%4.2%4.1%4.0%3.9%3.8%3.7%3.6%
Cash on Cash Return 0.1%0.7%1.2%1.8%2.4%3.0%3.6%4.2%4.9%5.6%
Return on Equity 19.5%17.5%16.0%14.9%14.0%13.2%12.6%12.1%11.6%11.2%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $413,400$438,204$464,496$492,366$521,908$553,222$586,416$621,601$658,897$698,431
- Loan Balance ($292,500)($292,500)($292,500)($292,500)($292,500)($292,500)($292,500)($292,500)($292,500)($292,500)
= Equity $120,900$145,704$171,996$199,866$229,408$260,722$293,916$329,101$366,397$405,931
Loan-to-Value Ratio 70.8%66.7%63.0%59.4%56.0%52.9%49.9%47.1%44.4%41.9%
Potential Cash-Out Refi $79,560$101,884$125,547$150,629$177,217$205,400$235,274$266,941$300,507$336,088
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $120,900$145,704$171,996$199,866$229,408$260,722$293,916$329,101$366,397$405,931
- Closing Costs ($28,938)($30,674)($32,515)($34,466)($36,534)($38,726)($41,049)($43,512)($46,123)($48,890)
= Proceeds After Sale $91,962$115,030$139,482$165,400$192,874$221,997$252,867$285,589$320,274$357,040
+ Cumulative Cash Flow $127$829$2,122$4,024$6,554$9,730$13,572$18,099$23,332$29,293
- Approximate Cash Invested($107,250)($107,250)($107,250)($107,250)($107,250)($107,250)($107,250)($107,250)($107,250)($107,250)
= Net Profit ($15,161)$8,609$34,354$62,175$92,178$124,477$159,188$196,438$236,356$279,084
Internal Rate of Return -14.1%3.9%9.7%12.2%13.3%13.9%14.1%14.2%14.2%14.1%
Return on Investment -14.1%8.0%32.0%58.0%85.9%116.1%148.4%183.2%220.4%260.2%
*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