💬
×
×

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

PRE-LEASED Home - Long-Term Tenant!
Calera, AL 35040
4bd • 2.5ba • Built: 2023

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $20,700$21,528$22,389$23,285$24,216$25,185$26,192$27,240$28,329$29,463
Vacancy Losses ($1,656)($1,722)($1,791)($1,863)($1,937)($2,015)($2,095)($2,179)($2,266)($2,357)
Operating Income $19,044$19,806$20,598$21,422$22,279$23,170$24,097$25,061$26,063$27,106
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,944)($2,002)($2,062)($2,124)($2,187)($2,253)($2,321)($2,390)($2,462)($2,536)
Insurance($1,256)($1,293)($1,332)($1,372)($1,413)($1,456)($1,499)($1,544)($1,591)($1,639)
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($414)($426)($439)($452)($466)($480)($494)($509)($524)($540)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,645)($4,795)($4,950)($5,109)($5,274)($5,444)($5,620)($5,802)($5,990)($6,183)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $14,399$15,011$15,648$16,313$17,005$17,726$18,476$19,259$20,073$20,922
- Mortgage Payments($14,857)($14,857)($14,857)($14,857)($14,857)($14,857)($14,857)($14,857)($14,857)($14,857)
= Cash Flow ($458)$154$792$1,456$2,148$2,869$3,620$4,402$5,217$6,066
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $17,940$19,016$20,157$21,367$22,649$24,008$25,448$26,975$28,594$30,309
= Gross Equity Income $17,482$19,171$20,949$22,823$24,797$26,877$29,068$31,377$33,810$36,375
Capitalization Rate 4.5%4.5%4.4%4.3%4.2%4.2%4.1%4.0%4.0%3.9%
Cash on Cash Return -0.5%0.2%0.9%1.6%2.4%3.2%4.1%4.9%5.9%6.8%
Return on Equity 18.9%17.2%15.9%14.9%14.1%13.4%12.9%12.4%12.0%11.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $316,940$335,956$356,114$377,481$400,129$424,137$449,585$476,561$505,154$535,463
- Loan Balance ($224,250)($224,250)($224,250)($224,250)($224,250)($224,250)($224,250)($224,250)($224,250)($224,250)
= Equity $92,690$111,706$131,864$153,231$175,879$199,887$225,335$252,311$280,904$311,213
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 $29,302$44,515$60,641$77,734$95,854$115,060$135,418$156,998$179,873$204,121
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $92,690$111,706$131,864$153,231$175,879$199,887$225,335$252,311$280,904$311,213
- Closing Costs ($22,186)($23,517)($24,928)($26,424)($28,009)($29,690)($31,471)($33,359)($35,361)($37,482)
= Proceeds After Sale $70,504$88,189$106,936$126,807$147,870$170,198$193,864$218,951$245,543$273,731
+ Cumulative Cash Flow ($458)($304)$488$1,944$4,092$6,961$10,581$14,983$20,200$26,266
- Approximate Cash Invested($88,953)($88,953)($88,953)($88,953)($88,953)($88,953)($88,953)($88,953)($88,953)($88,953)
= Net Profit ($18,906)($1,067)$18,471$39,799$63,010$88,206$115,493$144,982$176,791$211,044
Internal Rate of Return -21.3%-0.6%6.5%9.7%11.3%12.2%12.8%13.0%13.2%13.3%
Return on Investment -21.3%-1.2%20.8%44.7%70.8%99.2%129.8%163.0%198.7%237.3%
*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