💬
×
×

Loading chat...

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

×

Schedule a Consultation

New Construction Fort Worth
Fort Worth, TX 76104
4bd • 5ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $38,400$39,552$40,739$41,961$43,220$44,516$45,852$47,227$48,644$50,103
Vacancy Losses ($3,072)($3,164)($3,259)($3,357)($3,458)($3,561)($3,668)($3,778)($3,892)($4,008)
Operating Income $35,328$36,388$37,479$38,604$39,762$40,955$42,183$43,449$44,752$46,095
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($8,830)($9,095)($9,368)($9,649)($9,939)($10,237)($10,544)($10,860)($11,186)($11,522)
Insurance($2,140)($2,204)($2,270)($2,338)($2,408)($2,480)($2,555)($2,631)($2,710)($2,792)
Management Fees($2,120)($2,183)($2,249)($2,316)($2,386)($2,457)($2,531)($2,607)($2,685)($2,766)
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($768)($791)($815)($839)($864)($890)($917)($945)($973)($1,002)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($13,857)($14,273)($14,701)($15,142)($15,597)($16,065)($16,547)($17,043)($17,554)($18,081)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $21,471$22,115$22,778$23,461$24,165$24,890$25,637$26,406$27,198$28,014
- Mortgage Payments($18,773)($18,773)($18,773)($18,773)($18,773)($18,773)($18,773)($18,773)($18,773)($18,773)
= Cash Flow $2,698$3,342$4,005$4,689$5,393$6,118$6,864$7,633$8,426$9,241
+ Principal Reduction $4,312$4,532$4,764$5,007$5,263$5,531$5,814$6,110$6,422$6,750
+ Appreciation $23,340$24,740$26,225$27,798$29,466$31,234$33,108$35,095$37,200$39,432
= Gross Equity Income $30,350$32,615$34,994$37,494$40,121$42,883$45,786$48,839$52,048$55,424
Capitalization Rate 5.2%5.1%4.9%4.8%4.6%4.5%4.4%4.3%4.1%4.0%
Cash on Cash Return 2.2%2.7%3.2%3.7%4.3%4.9%5.5%6.1%6.7%7.4%
Return on Equity 24.3%21.2%18.9%17.2%15.9%14.8%13.9%13.2%12.6%12.1%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $412,340$437,080$463,305$491,104$520,570$551,804$584,912$620,007$657,207$696,640
- Loan Balance ($287,438)($282,906)($278,142)($273,135)($267,873)($262,341)($256,528)($250,417)($243,995)($237,245)
= Equity $124,902$154,175$185,163$217,968$252,697$289,463$328,384$369,590$413,212$459,395
Loan-to-Value Ratio 69.7%64.7%60.0%55.6%51.5%47.5%43.9%40.4%37.1%34.1%
Potential Cash-Out Refi $83,668$110,467$138,833$168,858$200,640$234,282$269,893$307,589$347,492$389,731
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $124,902$154,175$185,163$217,968$252,697$289,463$328,384$369,590$413,212$459,395
- Closing Costs ($28,864)($30,596)($32,431)($34,377)($36,440)($38,626)($40,944)($43,400)($46,005)($48,765)
= Proceeds After Sale $96,038$123,579$152,732$183,591$216,257$250,836$287,441$326,189$367,208$410,630
+ Cumulative Cash Flow $2,698$6,040$10,045$14,734$20,127$26,244$33,108$40,742$49,167$58,409
- Approximate Cash Invested($125,453)($125,453)($125,453)($125,453)($125,453)($125,453)($125,453)($125,453)($125,453)($125,453)
= Net Profit ($26,716)$4,166$37,325$72,873$110,931$151,628$195,096$241,478$290,923$343,587
Internal Rate of Return -21.3%1.7%9.3%12.5%14.0%14.8%15.1%15.2%15.2%15.1%
Return on Investment -21.3%3.3%29.8%58.1%88.4%120.9%155.5%192.5%231.9%273.9%
*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