💬
×
×

Loading chat...

Business woman on phone

Create a Dynamic Proforma

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

Business woman on phone

Book Your Free Investment Consultation

Have questions about this property or your strategy? Schedule a quick consultation and we'll walk through next steps together.

×

Schedule a Consultation

Brand New SF Duplex in Edmond
Edmond, OK 73012
3bd • 2.5ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $45,600$46,968$48,377$49,828$51,323$52,863$54,449$56,082$57,765$59,498
Vacancy Losses ($3,648)($3,757)($3,870)($3,986)($4,106)($4,229)($4,356)($4,487)($4,621)($4,760)
Operating Income $41,952$43,211$44,507$45,842$47,217$48,634$50,093$51,596$53,144$54,738
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($6,930)($7,138)($7,352)($7,573)($7,800)($8,034)($8,275)($8,523)($8,779)($9,042)
Insurance($1,925)($1,983)($2,042)($2,103)($2,167)($2,232)($2,299)($2,368)($2,439)($2,512)
Management Fees$0$0$0$0$0$0$0$0$0$0
Leasing/Advertising Fees($600)($618)($637)($656)($675)($696)($716)($738)($760)($783)
Association Fees$0$0$0$0$0$0$0$0$0$0
Maintenance($912)($939)($968)($997)($1,026)($1,057)($1,089)($1,122)($1,155)($1,190)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($10,367)($10,678)($10,998)($11,328)($11,668)($12,018)($12,379)($12,750)($13,133)($13,527)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $31,585$32,533$33,509$34,514$35,549$36,616$37,714$38,846$40,011$41,211
- Mortgage Payments($30,077)($30,077)($30,077)($30,077)($30,077)($30,077)($30,077)($30,077)($30,077)($30,077)
= Cash Flow $1,508$2,456$3,432$4,437$5,473$6,539$7,637$8,769$9,934$11,135
+ Principal Reduction $4,948$5,260$5,592$5,944$6,318$6,716$7,139$7,589$8,067$8,576
+ Appreciation $33,000$34,980$37,079$39,304$41,662$44,161$46,811$49,620$52,597$55,753
= Gross Equity Income $39,457$42,696$46,102$49,684$53,453$57,417$61,588$65,978$70,599$75,463
Capitalization Rate 5.4%5.3%5.1%5.0%4.8%4.7%4.6%4.4%4.3%4.2%
Cash on Cash Return 0.9%1.5%2.1%2.7%3.3%4.0%4.6%5.3%6.0%6.7%
Return on Equity 22.5%19.8%17.8%16.4%15.2%14.3%13.5%12.8%12.3%11.8%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $583,000$617,980$655,059$694,362$736,024$780,186$826,997$876,616$929,213$984,966
- Loan Balance ($407,552)($402,291)($396,700)($390,756)($384,438)($377,721)($370,582)($362,993)($354,925)($346,350)
= Equity $175,448$215,689$258,359$303,606$351,586$402,464$456,415$513,624$574,288$638,617
Loan-to-Value Ratio 69.9%65.1%60.6%56.3%52.2%48.4%44.8%41.4%38.2%35.2%
Potential Cash-Out Refi $29,698$61,194$94,594$130,016$167,580$207,418$249,666$294,470$341,985$392,375
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $175,448$215,689$258,359$303,606$351,586$402,464$456,415$513,624$574,288$638,617
- Closing Costs ($40,810)($43,259)($45,854)($48,605)($51,522)($54,613)($57,890)($61,363)($65,045)($68,948)
= Proceeds After Sale $134,638$172,430$212,505$255,001$300,065$347,851$398,525$452,261$509,243$569,669
+ Cumulative Cash Flow $1,508$3,964$7,396$11,833$17,306$23,845$31,482$40,251$50,185$61,320
- Approximate Cash Invested($165,000)($165,000)($165,000)($165,000)($165,000)($165,000)($165,000)($165,000)($165,000)($165,000)
= Net Profit ($28,853)$11,394$54,901$101,834$152,370$206,696$265,007$327,512$394,429$465,989
Internal Rate of Return -17.5%3.4%10.1%13.0%14.3%14.9%15.1%15.2%15.1%15.0%
Return on Investment -17.5%6.9%33.3%61.7%92.3%125.3%160.6%198.5%239.0%282.4%
*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