💬
×
×

Loading chat...

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

×

Schedule a Consultation

PRE-LEASED Home - Long-Term Tenant!
Vance, AL 35490
3bd • 2ba • Built: 2007

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $15,900$16,536$17,197$17,885$18,601$19,345$20,119$20,923$21,760$22,631
Vacancy Losses ($1,272)($1,323)($1,376)($1,431)($1,488)($1,548)($1,609)($1,674)($1,741)($1,810)
Operating Income $14,628$15,213$15,822$16,455$17,113$17,797$18,509$19,249$20,019$20,820
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,170)($1,205)($1,241)($1,278)($1,317)($1,356)($1,397)($1,439)($1,482)($1,527)
Insurance($720)($742)($764)($787)($810)($835)($860)($886)($912)($939)
Management Fees($1,032)($1,073)($1,116)($1,161)($1,207)($1,256)($1,306)($1,358)($1,412)($1,469)
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($318)($328)($337)($347)($358)($369)($380)($391)($403)($415)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,240)($3,348)($3,459)($3,574)($3,692)($3,815)($3,942)($4,074)($4,209)($4,350)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $11,388$11,866$12,363$12,881$13,420$13,982$14,567$15,176$15,810$16,470
- Mortgage Payments($8,944)($8,944)($8,944)($8,944)($8,944)($8,944)($8,944)($8,944)($8,944)($8,944)
= Cash Flow $2,444$2,922$3,419$3,937$4,477$5,038$5,623$6,232$6,866$7,527
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $10,800$11,448$12,135$12,863$13,635$14,453$15,320$16,239$17,214$18,246
= Gross Equity Income $13,244$14,370$15,554$16,800$18,111$19,491$20,943$22,471$24,080$25,773
Capitalization Rate 6.0%5.9%5.8%5.7%5.6%5.5%5.4%5.3%5.2%5.1%
Cash on Cash Return 5.0%6.0%7.0%8.0%9.1%10.3%11.5%12.7%14.0%15.3%
Return on Equity 23.7%21.4%19.6%18.2%17.1%16.2%15.4%14.8%14.2%13.8%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $190,800$202,248$214,383$227,246$240,881$255,333$270,653$286,893$304,106$322,353
- Loan Balance ($135,000)($135,000)($135,000)($135,000)($135,000)($135,000)($135,000)($135,000)($135,000)($135,000)
= Equity $55,800$67,248$79,383$92,246$105,881$120,333$135,653$151,893$169,106$187,353
Loan-to-Value Ratio 70.8%66.7%63.0%59.4%56.0%52.9%49.9%47.1%44.4%41.9%
Potential Cash-Out Refi $17,640$26,798$36,506$46,797$57,704$69,267$81,523$94,514$108,285$122,882
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $55,800$67,248$79,383$92,246$105,881$120,333$135,653$151,893$169,106$187,353
- Closing Costs ($13,356)($14,157)($15,007)($15,907)($16,862)($17,873)($18,946)($20,082)($21,287)($22,565)
= Proceeds After Sale $42,444$53,091$64,376$76,339$89,019$102,460$116,708$131,810$147,819$164,788
+ Cumulative Cash Flow $2,444$5,366$8,785$12,723$17,199$22,237$27,860$34,093$40,959$48,486
- Approximate Cash Invested($49,050)($49,050)($49,050)($49,050)($49,050)($49,050)($49,050)($49,050)($49,050)($49,050)
= Net Profit ($4,162)$9,407$24,111$40,011$57,168$75,647$95,518$116,853$139,728$164,223
Internal Rate of Return -8.5%9.4%14.9%17.1%18.1%18.4%18.6%18.5%18.4%18.3%
Return on Investment -8.5%19.2%49.2%81.6%116.6%154.2%194.7%238.2%284.9%334.8%
*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