This is a static proforma, easily create your own dynamic proformas for FREE at www.PropertyTracker.com.
Brand New Modern Single Family Home in OKC Metro-219K
Oklahoma City, OK 73179
3bd • 2ba • Built: 2026
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
Oklahoma City, OK 73179
3bd • 2ba • Built: 2026
| Projected Income | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Projected Rent | $18,900 | $19,467 | $20,051 | $20,653 | $21,272 | $21,910 | $22,568 | $23,245 | $23,942 | $24,660 |
| Vacancy Losses | ($1,512) | ($1,557) | ($1,604) | ($1,652) | ($1,702) | ($1,753) | ($1,805) | ($1,860) | ($1,915) | ($1,973) |
| Operating Income | $17,388 | $17,910 | $18,447 | $19,000 | $19,570 | $20,157 | $20,762 | $21,385 | $22,027 | $22,687 |
| Estimated Expenses | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Property Taxes | ($2,639) | ($2,718) | ($2,800) | ($2,883) | ($2,970) | ($3,059) | ($3,151) | ($3,245) | ($3,343) | ($3,443) |
| Insurance | ($880) | ($906) | ($933) | ($961) | ($990) | ($1,020) | ($1,050) | ($1,082) | ($1,114) | ($1,148) |
| 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 | ($378) | ($389) | ($401) | ($413) | ($425) | ($438) | ($451) | ($465) | ($479) | ($493) |
| Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating Expenses | ($3,896) | ($4,013) | ($4,134) | ($4,258) | ($4,385) | ($4,517) | ($4,653) | ($4,792) | ($4,936) | ($5,084) |
| Income Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Operating Income | $13,492 | $13,896 | $14,313 | $14,743 | $15,185 | $15,640 | $16,110 | $16,593 | $17,091 | $17,603 |
| - Mortgage Payments | ($11,853) | ($11,853) | ($11,853) | ($11,853) | ($11,853) | ($11,853) | ($11,853) | ($11,853) | ($11,853) | ($11,853) |
| = Cash Flow | $1,639 | $2,043 | $2,460 | $2,890 | $3,332 | $3,787 | $4,257 | $4,740 | $5,238 | $5,750 |
| + Principal Reduction | $2,029 | $2,154 | $2,287 | $2,427 | $2,577 | $2,736 | $2,904 | $3,083 | $3,273 | $3,474 |
| + Appreciation | $13,194 | $13,986 | $14,825 | $15,714 | $16,657 | $17,657 | $18,716 | $19,839 | $21,029 | $22,291 |
| = Gross Equity Income | $16,862 | $18,183 | $19,572 | $21,031 | $22,566 | $24,180 | $25,877 | $27,662 | $29,540 | $31,516 |
| Capitalization Rate | 5.8% | 5.6% | 5.5% | 5.3% | 5.2% | 5.0% | 4.9% | 4.7% | 4.6% | 4.5% |
| Cash on Cash Return | 2.5% | 3.1% | 3.7% | 4.4% | 5.1% | 5.7% | 6.5% | 7.2% | 7.9% | 8.7% |
| Return on Equity | 24.0% | 21.1% | 18.9% | 17.3% | 16.0% | 15.0% | 14.2% | 13.4% | 12.8% | 12.3% |
| Loan Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Market Value | $233,094 | $247,080 | $261,904 | $277,619 | $294,276 | $311,932 | $330,648 | $350,487 | $371,516 | $393,807 |
| - Loan Balance | ($162,896) | ($160,742) | ($158,455) | ($156,028) | ($153,451) | ($150,715) | ($147,811) | ($144,728) | ($141,456) | ($137,982) |
| = Equity | $70,198 | $86,338 | $103,449 | $121,591 | $140,825 | $161,217 | $182,837 | $205,759 | $230,061 | $255,826 |
| Loan-to-Value Ratio | 69.9% | 65.1% | 60.5% | 56.2% | 52.1% | 48.3% | 44.7% | 41.3% | 38.1% | 35.0% |
| Potential Cash-Out Refi | $11,925 | $24,568 | $37,973 | $52,186 | $67,256 | $83,234 | $100,175 | $118,137 | $137,182 | $157,374 |
| Sale Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity | $70,198 | $86,338 | $103,449 | $121,591 | $140,825 | $161,217 | $182,837 | $205,759 | $230,061 | $255,826 |
| - Closing Costs | ($16,317) | ($17,296) | ($18,333) | ($19,433) | ($20,599) | ($21,835) | ($23,145) | ($24,534) | ($26,006) | ($27,567) |
| = Proceeds After Sale | $53,882 | $69,042 | $85,116 | $102,158 | $120,226 | $139,382 | $159,692 | $181,225 | $204,055 | $228,259 |
| + Cumulative Cash Flow | $1,639 | $3,682 | $6,142 | $9,032 | $12,364 | $16,151 | $20,408 | $25,148 | $30,386 | $36,136 |
| - Approximate Cash Invested | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) | ($65,970) |
| = Net Profit | ($10,450) | $6,754 | $25,288 | $45,219 | $66,619 | $89,563 | $114,130 | $140,403 | $168,470 | $198,425 |
| Internal Rate of Return | -15.8% | 5.1% | 11.7% | 14.4% | 15.6% | 16.1% | 16.3% | 16.4% | 16.3% | 16.1% |
| Return on Investment | -15.8% | 10.2% | 38.3% | 68.5% | 101.0% | 135.8% | 173.0% | 212.8% | 255.4% | 300.8% |
Learn How to Read a Performa
