💬
×
×

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
Cash Flow Property
Memphis, TN 38116
4bd • 2ba • Built: 1966

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $16,740$17,242$17,759$18,292$18,841$19,406$19,988$20,588$21,206$21,842
Vacancy Losses ($1,339)($1,379)($1,421)($1,463)($1,507)($1,552)($1,599)($1,647)($1,696)($1,747)
Operating Income $15,401$15,863$16,339$16,829$17,334$17,854$18,389$18,941$19,509$20,095
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,484)($1,529)($1,574)($1,622)($1,670)($1,720)($1,772)($1,825)($1,880)($1,936)
Insurance($825)($849)($875)($901)($928)($956)($984)($1,014)($1,044)($1,076)
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($1,339)($1,379)($1,421)($1,463)($1,507)($1,552)($1,599)($1,647)($1,696)($1,747)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,648)($3,757)($3,870)($3,986)($4,106)($4,229)($4,356)($4,486)($4,621)($4,760)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $11,753$12,106$12,469$12,843$13,228$13,625$14,034$14,455$14,888$15,335
- Mortgage Payments($8,898)($8,898)($8,898)($8,898)($8,898)($8,898)($8,898)($8,898)($8,898)($8,898)
= Cash Flow $2,855$3,208$3,571$3,945$4,330$4,727$5,136$5,557$5,990$6,437
+ Principal Reduction $1,519$1,612$1,712$1,817$1,929$2,048$2,175$2,309$2,451$2,603
+ Appreciation $9,894$10,488$11,117$11,784$12,491$13,240$14,035$14,877$15,770$16,716
= Gross Equity Income $14,268$15,308$16,400$17,546$18,751$20,016$21,345$22,743$24,211$25,755
Capitalization Rate 6.7%6.5%6.3%6.2%6.0%5.8%5.7%5.5%5.3%5.2%
Cash on Cash Return 6.2%6.9%7.7%8.5%9.4%10.2%11.1%12.0%13.0%13.9%
Return on Equity 27.1%23.6%21.1%19.2%17.8%16.6%15.6%14.7%14.0%13.4%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $174,794$185,282$196,399$208,182$220,673$233,914$247,949$262,826$278,595$295,311
- Loan Balance ($122,156)($120,544)($118,832)($117,015)($115,085)($113,037)($110,862)($108,553)($106,102)($103,499)
= Equity $52,638$64,738$77,566$91,168$105,588$120,877$137,087$154,273$172,494$191,812
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 $35,158$46,210$57,927$70,349$83,521$97,486$112,292$127,990$144,634$162,281
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $52,638$64,738$77,566$91,168$105,588$120,877$137,087$154,273$172,494$191,812
- Closing Costs ($12,236)($12,970)($13,748)($14,573)($15,447)($16,374)($17,356)($18,398)($19,502)($20,672)
= Proceeds After Sale $40,402$51,768$63,819$76,595$90,141$104,503$119,730$135,875$152,992$171,140
+ Cumulative Cash Flow $2,855$6,063$9,634$13,579$17,909$22,636$27,772$33,329$39,319$45,756
- Approximate Cash Invested($46,172)($46,172)($46,172)($46,172)($46,172)($46,172)($46,172)($46,172)($46,172)($46,172)
= Net Profit ($2,915)$11,659$27,280$44,002$61,878$80,967$101,330$123,031$146,139$170,724
Internal Rate of Return -6.3%12.3%17.6%19.5%20.2%20.4%20.2%20.0%19.7%19.4%
Return on Investment -6.3%25.3%59.1%95.3%134.0%175.4%219.5%266.5%316.5%369.8%
*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