💬
×
×

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

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $13,140$13,534$13,940$14,358$14,789$15,233$15,690$16,161$16,645$17,145
Vacancy Losses ($1,051)($1,083)($1,115)($1,149)($1,183)($1,219)($1,255)($1,293)($1,332)($1,372)
Operating Income $12,089$12,451$12,825$13,210$13,606$14,014$14,435$14,868$15,314$15,773
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,034)($1,065)($1,097)($1,130)($1,164)($1,199)($1,235)($1,272)($1,310)($1,349)
Insurance($747)($769)($792)($816)($841)($866)($892)($919)($946)($974)
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$0$0$0$0$0$0$0$0$0$0
Maintenance($1,051)($1,083)($1,115)($1,149)($1,183)($1,219)($1,255)($1,293)($1,332)($1,372)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($2,832)($2,917)($3,005)($3,095)($3,188)($3,283)($3,382)($3,483)($3,588)($3,695)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $9,257$9,534$9,820$10,115$10,418$10,731$11,053$11,385$11,726$12,078
- Mortgage Payments($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)
= Cash Flow $3,057$3,334$3,620$3,915$4,219$4,531$4,853$5,185$5,526$5,878
+ Principal Reduction $1,058$1,123$1,193$1,266$1,344$1,427$1,515$1,609$1,708$1,813
+ Appreciation $6,894$7,308$7,746$8,211$8,704$9,226$9,779$10,366$10,988$11,647
= Gross Equity Income $11,009$11,766$12,559$13,392$14,266$15,184$16,148$17,159$18,222$19,339
Capitalization Rate 7.6%7.4%7.2%7.0%6.8%6.6%6.4%6.2%6.0%5.9%
Cash on Cash Return 8.9%9.7%10.5%11.4%12.2%13.1%14.1%15.0%16.0%17.1%
Return on Equity 30.0%26.1%23.2%21.1%19.4%18.0%16.9%16.0%15.2%14.5%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $121,794$129,102$136,848$145,059$153,762$162,988$172,767$183,133$194,121$205,768
- Loan Balance ($85,117)($83,993)($82,801)($81,534)($80,190)($78,762)($77,247)($75,638)($73,930)($72,117)
= Equity $36,677$45,108$54,047$63,524$73,572$84,225$95,520$107,495$120,191$133,652
Loan-to-Value Ratio 69.9%65.1%60.5%56.2%52.2%48.3%44.7%41.3%38.1%35.0%
Potential Cash-Out Refi $24,498$32,198$40,362$49,019$58,196$67,927$78,243$89,182$100,779$113,075
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $36,677$45,108$54,047$63,524$73,572$84,225$95,520$107,495$120,191$133,652
- Closing Costs ($8,526)($9,037)($9,579)($10,154)($10,763)($11,409)($12,094)($12,819)($13,588)($14,404)
= Proceeds After Sale $28,152$36,071$44,468$53,370$62,809$72,816$83,426$94,676$106,603$119,248
+ Cumulative Cash Flow $3,057$6,391$10,012$13,927$18,145$22,676$27,529$32,714$38,240$44,118
- Approximate Cash Invested($34,470)($34,470)($34,470)($34,470)($34,470)($34,470)($34,470)($34,470)($34,470)($34,470)
= Net Profit ($3,262)$7,992$20,009$32,827$46,484$61,023$76,486$92,920$110,373$128,896
Internal Rate of Return -9.5%11.4%17.7%20.1%21.0%21.3%21.3%21.2%20.9%20.7%
Return on Investment -9.5%23.2%58.0%95.2%134.9%177.0%221.9%269.6%320.2%373.9%
*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