💬
×
×

Loading chat...

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

×

Schedule a Consultation

Brand New SFH in Newcastle
Newcastle, OK 73065
4bd • 2ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $24,600$25,338$26,098$26,881$27,688$28,518$29,374$30,255$31,163$32,097
Vacancy Losses ($1,968)($2,027)($2,088)($2,150)($2,215)($2,281)($2,350)($2,420)($2,493)($2,568)
Operating Income $22,632$23,311$24,010$24,731$25,473$26,237$27,024$27,835$28,670$29,530
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($4,146)($4,270)($4,398)($4,530)($4,666)($4,806)($4,950)($5,099)($5,252)($5,409)
Insurance($1,148)($1,182)($1,218)($1,254)($1,292)($1,331)($1,371)($1,412)($1,454)($1,498)
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($492)($507)($522)($538)($554)($570)($587)($605)($623)($642)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($5,786)($5,959)($6,138)($6,322)($6,512)($6,707)($6,908)($7,116)($7,329)($7,549)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $16,846$17,352$17,872$18,408$18,961$19,529$20,115$20,719$21,340$21,981
- Mortgage Payments($15,315)($15,315)($15,315)($15,315)($15,315)($15,315)($15,315)($15,315)($15,315)($15,315)
= Cash Flow $1,531$2,036$2,557$3,093$3,645$4,214$4,800$5,403$6,025$6,665
+ Principal Reduction $2,429$2,585$2,752$2,928$3,117$3,317$3,531$3,758$3,999$4,257
+ Appreciation $19,134$20,282$21,499$22,789$24,156$25,606$27,142$28,770$30,497$32,326
= Gross Equity Income $23,094$24,903$26,807$28,810$30,918$33,137$35,472$37,932$40,521$43,248
Capitalization Rate 5.0%4.8%4.7%4.6%4.4%4.3%4.2%4.1%4.0%3.8%
Cash on Cash Return 1.2%1.6%2.0%2.4%2.9%3.3%3.8%4.2%4.7%5.2%
Return on Equity 17.3%16.0%14.9%14.0%13.3%12.6%12.1%11.7%11.3%10.9%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $338,034$358,316$379,815$402,604$426,760$452,366$479,508$508,278$538,775$571,101
- Loan Balance ($204,856)($202,271)($199,519)($196,591)($193,474)($190,157)($186,626)($182,868)($178,869)($174,612)
= Equity $133,178$156,045$180,296$206,013$233,286$262,209$292,882$325,410$359,906$396,489
Loan-to-Value Ratio 60.6%56.5%52.5%48.8%45.3%42.0%38.9%36.0%33.2%30.6%
Potential Cash-Out Refi $48,669$66,466$85,342$105,362$126,596$149,118$173,005$198,340$225,212$253,714
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $133,178$156,045$180,296$206,013$233,286$262,209$292,882$325,410$359,906$396,489
- Closing Costs ($23,662)($25,082)($26,587)($28,182)($29,873)($31,666)($33,566)($35,579)($37,714)($39,977)
= Proceeds After Sale $109,516$130,963$153,709$177,831$203,413$230,543$259,316$289,830$322,192$356,512
+ Cumulative Cash Flow $1,531$3,567$6,124$9,217$12,862$17,076$21,875$27,279$33,304$39,969
- Approximate Cash Invested($127,560)($127,560)($127,560)($127,560)($127,560)($127,560)($127,560)($127,560)($127,560)($127,560)
= Net Profit ($16,514)$6,970$32,272$59,487$88,715$120,059$153,632$189,549$227,935$268,921
Internal Rate of Return -12.9%2.7%7.9%10.2%11.4%12.0%12.4%12.5%12.6%12.6%
Return on Investment -12.9%5.5%25.3%46.6%69.5%94.1%120.4%148.6%178.7%210.8%
*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