💬
×
×

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 Huntsville Metro - Townhouse
Owens Crossroads, AL 35763
3bd • 2ba • 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($1,784)($1,837)($1,892)($1,949)($2,007)($2,068)($2,130)($2,194)($2,259)($2,327)
Insurance($1,098)($1,131)($1,164)($1,199)($1,235)($1,272)($1,311)($1,350)($1,390)($1,432)
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($1,800)($1,854)($1,910)($1,967)($2,026)($2,087)($2,149)($2,214)($2,280)($2,349)
Maintenance($444)($457)($471)($485)($500)($515)($530)($546)($562)($579)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($5,125)($5,279)($5,437)($5,600)($5,768)($5,942)($6,120)($6,303)($6,492)($6,687)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $15,299$15,962$16,653$17,374$18,125$18,907$19,723$20,573$21,459$22,382
- Mortgage Payments($12,513)($12,513)($12,513)($12,513)($12,513)($12,513)($12,513)($10,020)($10,020)($10,020)
= Cash Flow $2,786$3,449$4,140$4,861$5,612$6,394$7,210$10,553$11,439$12,362
+ Principal Reduction $3,320$3,473$3,632$3,799$3,973$4,156$4,347$8,267$8,350$8,434
+ Appreciation $16,464$17,452$18,499$19,609$20,785$22,033$23,354$24,756$26,241$27,816
= Gross Equity Income $22,570$24,373$26,271$28,268$30,371$32,583$34,911$43,576$46,030$48,612
Capitalization Rate 5.3%5.2%5.1%5.0%4.9%4.9%4.8%4.7%4.6%4.6%
Cash on Cash Return 3.8%4.7%5.6%6.6%7.6%8.7%9.8%14.4%15.6%16.8%
Return on Equity 25.5%22.3%20.0%18.3%16.9%15.8%15.0%16.4%15.3%14.4%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $290,864$308,316$326,815$346,424$367,209$389,242$412,596$437,352$463,593$491,409
- Loan Balance ($202,480)($199,007)($195,375)($191,576)($187,603)($183,447)($179,100)($170,833)($162,483)($154,049)
= Equity $88,384$109,308$131,439$154,847$179,606$205,795$233,496$266,519$301,110$337,359
Loan-to-Value Ratio 69.6%64.5%59.8%55.3%51.1%47.1%43.4%39.1%35.0%31.3%
Potential Cash-Out Refi $30,211$47,645$66,077$85,563$106,164$127,946$150,977$179,048$208,391$239,077
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $88,384$109,308$131,439$154,847$179,606$205,795$233,496$266,519$301,110$337,359
- Closing Costs ($20,360)($21,582)($22,877)($24,250)($25,705)($27,247)($28,882)($30,615)($32,452)($34,399)
= Proceeds After Sale $68,024$87,726$108,562$130,598$153,902$178,548$204,614$235,904$268,658$302,961
+ Cumulative Cash Flow $2,786$6,235$10,375$15,235$20,847$27,241$34,451$45,005$56,444$68,806
- Approximate Cash Invested($73,402)($73,402)($73,402)($73,402)($73,402)($73,402)($73,402)($73,402)($73,402)($73,402)
= Net Profit ($2,593)$20,559$45,535$72,431$101,347$132,387$165,664$207,507$251,700$298,365
Internal Rate of Return -3.5%13.4%18.0%19.6%20.1%20.1%19.9%19.9%19.8%19.6%
Return on Investment -3.5%28.0%62.0%98.7%138.1%180.4%225.7%282.7%342.9%406.5%
*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