💬
×
×

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

SOLD
Occupied and Ready to Close
Memphis, TN 38109
3bd • 1ba • Built: 1954
Free PM for 1 Year!
Estimated Square Feet888
Initial Market Value$114,900
Purchase Price$114,900
Downpayment $28,725
Loan Origination Fees $0
Depreciable Closing Costs $5,745
Other Costs and Fixup$0
Approximate Cash Invested $34,470
Cost per Square Foot / per Bedroom $129 / $38,300
Monthly Rent per SQFT / per Bedroom $1.23 / $365
Projected IncomeMonthlyAnnual
Projected Rent$1,095$13,140
Vacancy Losses ($88)($1,051)
Operating Income $1,007$12,089
Estimated ExpensesMonthlyAnnual
Property Taxes($86)($1,034)
Insurance($62)($747)
Management Fees$0$0
Leasing/Advertising Fees$0$0
Association Fees$0$0
Maintenance($88)($1,051)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses ($236)($2,832)
Net PerformanceMonthlyAnnual
Net Operating Income $771$9,257
- Mortgage Payments($517)($6,200)
= Cash Flow $255$3,057
+ Principal Reduction $88$1,058
+ Inflation Induced Debt Destruction® (IIDD) - Beta $215$2,585
+ First-Year Appreciation $575$6,894
= Gross Equity Income $1,133$13,594
Mortgage InfoFirstSecond
Loan-to-Value Ratio 75%N/A
Loan Amount$86,175N/A
Monthly Payment$516.66N/A
Loan TypeAmortizing FixedN/A
Term30 YearsN/A
Nominal / Real Interest Rate 6.000% / 3.000%N/A
Monthly PMI$0N/A
Empowered Investor® Indicators
Rent-to-Value Ratio™ (RV Ratio™)1.0%
Debt Coverage Ratio 1.49
Annual Gross Rent Multiplier9
Capitalization Rate 8.1%
Cash on Cash Return 9%
Return on Investment 32%
Return on Investment with IIDD 39%
+ Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc.
Assumptions & Projections
Projected Appreciation Rate6%
Projected Inflation Rate3%
Vacancy Rate8%
Management Fee0%
Maintenance Percentage8%
*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