💬
×
×

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 34
Atlanta, GA 30331
8bd • 8ba • Built: 1964 • Remodeled: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $105,600$108,768$112,031$115,392$118,854$122,419$126,092$129,875$133,771$137,784
Vacancy Losses ($14,784)($15,228)($15,684)($16,155)($16,640)($17,139)($17,653)($18,182)($18,728)($19,290)
Operating Income $90,816$93,540$96,347$99,237$102,214$105,281$108,439$111,692$115,043$118,494
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($6,566)($6,763)($6,966)($7,175)($7,390)($7,612)($7,840)($8,075)($8,318)($8,567)
Insurance($3,049)($3,140)($3,234)($3,331)($3,431)($3,534)($3,640)($3,749)($3,862)($3,978)
Management Fees($14,531)($14,966)($15,415)($15,878)($16,354)($16,845)($17,350)($17,871)($18,407)($18,959)
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($4,752)($4,895)($5,041)($5,193)($5,348)($5,509)($5,674)($5,844)($6,020)($6,200)
Other($13,200)($13,596)($14,004)($14,424)($14,857)($15,302)($15,761)($16,234)($16,721)($17,223)
Operating Expenses ($42,097)($43,360)($44,661)($46,001)($47,381)($48,802)($50,266)($51,774)($53,327)($54,927)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $48,719$50,181$51,686$53,237$54,834$56,479$58,173$59,918$61,716$63,567
- Mortgage Payments($26,680)($26,680)($26,680)($26,680)($26,680)($26,680)($26,680)($26,680)($26,680)($26,680)
= Cash Flow $22,039$23,501$25,006$26,557$28,154$29,799$31,493$33,239$35,036$36,888
+ Principal Reduction $3,932$4,195$4,476$4,776$5,095$5,437$5,801$6,189$6,604$7,046
+ Appreciation $28,140$29,828$31,618$33,515$35,526$37,658$39,917$42,312$44,851$47,542
= Gross Equity Income $54,111$57,524$61,100$64,848$68,776$72,893$77,211$81,740$86,491$91,476
Capitalization Rate 9.8%9.5%9.3%9.0%8.7%8.5%8.2%8.0%7.8%7.6%
Cash on Cash Return 16.8%17.9%19.0%20.2%21.4%22.7%24.0%25.3%26.7%28.1%
Return on Equity 36.2%31.4%27.8%25.2%23.1%21.3%19.9%18.8%17.8%16.9%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $497,140$526,968$558,587$592,102$627,628$665,285$705,203$747,515$792,366$839,908
- Loan Balance ($347,818)($343,623)($339,148)($334,372)($329,277)($323,840)($318,039)($311,850)($305,246)($298,200)
= Equity $149,322$183,345$219,439$257,730$298,351$341,446$387,164$435,665$487,120$541,708
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 $99,608$130,648$163,580$198,520$235,588$274,917$316,643$360,914$407,883$457,717
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $149,322$183,345$219,439$257,730$298,351$341,446$387,164$435,665$487,120$541,708
- Closing Costs ($34,800)($36,888)($39,101)($41,447)($43,934)($46,570)($49,364)($52,326)($55,466)($58,794)
= Proceeds After Sale $114,522$146,457$180,338$216,283$254,417$294,876$337,799$383,339$431,654$482,914
+ Cumulative Cash Flow $22,039$45,540$70,547$97,103$125,257$155,056$186,550$219,788$254,824$291,712
- Approximate Cash Invested($131,320)($131,320)($131,320)($131,320)($131,320)($131,320)($131,320)($131,320)($131,320)($131,320)
= Net Profit $5,241$60,677$119,564$182,066$248,355$318,612$393,029$471,807$555,159$643,306
Internal Rate of Return 4.0%22.5%27.3%28.8%29.1%28.9%28.5%28.1%27.6%27.2%
Return on Investment 4.0%46.2%91.0%138.6%189.1%242.6%299.3%359.3%422.8%489.9%
*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