💬
×
×

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

New Construction in Birmingham Metro
Chelsea, AL 35147
4bd • 2.5ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $22,200$23,088$24,012$24,972$25,971$27,010$28,090$29,214$30,382$31,598
Vacancy Losses ($1,776)($1,847)($1,921)($1,998)($2,078)($2,161)($2,247)($2,337)($2,431)($2,528)
Operating Income $20,424$21,241$22,091$22,974$23,893$24,849$25,843$26,877$27,952$29,070
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($2,047)($2,108)($2,172)($2,237)($2,304)($2,373)($2,444)($2,517)($2,593)($2,671)
Insurance($1,260)($1,297)($1,336)($1,376)($1,418)($1,460)($1,504)($1,549)($1,596)($1,643)
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($240)($247)($255)($262)($270)($278)($287)($295)($304)($313)
Maintenance($444)($457)($471)($485)($500)($515)($530)($546)($562)($579)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,990)($4,110)($4,233)($4,360)($4,491)($4,626)($4,765)($4,908)($5,055)($5,207)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $16,434$17,131$17,857$18,614$19,402$20,223$21,078$21,969$22,897$23,863
- Mortgage Payments($13,327)($13,327)($13,327)($13,327)($13,327)($13,327)($13,327)($13,867)($13,867)($13,867)
= Cash Flow $3,107$3,804$4,530$5,287$6,075$6,896$7,751$8,102$9,029$9,996
+ Principal Reduction $4,250$4,418$4,592$4,773$4,961$5,157$5,361$8,399$8,633$8,874
+ Appreciation $18,894$20,028$21,229$22,503$23,853$25,284$26,802$28,410$30,114$31,921
= Gross Equity Income $26,251$28,249$30,352$32,563$34,890$37,338$39,913$44,911$47,777$50,791
Capitalization Rate 4.9%4.8%4.8%4.7%4.6%4.5%4.5%4.4%4.3%4.2%
Cash on Cash Return 3.7%4.5%5.4%6.3%7.2%8.2%9.2%9.6%10.7%11.9%
Return on Equity 25.8%22.4%20.0%18.1%16.8%15.6%14.7%14.6%13.8%13.1%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $333,794$353,822$375,051$397,554$421,407$446,692$473,493$501,903$532,017$563,938
- Loan Balance ($231,925)($227,507)($222,915)($218,142)($213,180)($208,023)($202,663)($194,263)($185,630)($176,756)
= Equity $101,869$126,315$152,136$179,412$208,227$238,668$270,831$307,640$346,387$387,182
Loan-to-Value Ratio 69.5%64.3%59.4%54.9%50.6%46.6%42.8%38.7%34.9%31.3%
Potential Cash-Out Refi $35,110$55,550$77,126$99,901$123,945$149,330$176,132$207,259$239,984$274,394
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $101,869$126,315$152,136$179,412$208,227$238,668$270,831$307,640$346,387$387,182
- Closing Costs ($23,366)($24,768)($26,254)($27,829)($29,499)($31,268)($33,145)($35,133)($37,241)($39,476)
= Proceeds After Sale $78,504$101,547$125,882$151,583$178,728$207,400$237,686$272,506$309,146$347,706
+ Cumulative Cash Flow $3,107$6,910$11,441$16,727$22,802$29,698$37,449$45,551$54,580$64,576
- Approximate Cash Invested($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)
= Net Profit ($2,626)$24,222$53,087$84,075$117,295$152,863$190,900$233,822$279,490$328,047
Internal Rate of Return -3.1%13.7%18.2%19.7%20.1%20.1%19.9%19.7%19.4%19.1%
Return on Investment -3.1%28.8%63.0%99.8%139.2%181.5%226.6%277.6%331.8%389.4%
*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