💬
×
×

Loading chat...

This is a static proforma, easily create your own dynamic proformas for FREE at www.PropertyTracker.com.

×

Schedule a Consultation

Turnkey 8 plex
Mishawaka, IN 46544
15bd • 11ba • Built: 1912 • Remodeled: 2024

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $109,200$112,476$115,850$119,326$122,906$126,593$130,391$134,302$138,331$142,481
Vacancy Losses ($8,736)($8,998)($9,268)($9,546)($9,832)($10,127)($10,431)($10,744)($11,067)($11,398)
Operating Income $100,464$103,478$106,582$109,780$113,073$116,465$119,959$123,558$127,265$131,083
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($5,500)($5,665)($5,835)($6,010)($6,190)($6,376)($6,567)($6,764)($6,967)($7,176)
Insurance($4,400)($4,532)($4,668)($4,808)($4,952)($5,101)($5,254)($5,411)($5,574)($5,741)
Management Fees($8,037)($8,278)($8,527)($8,782)($9,046)($9,317)($9,597)($9,885)($10,181)($10,487)
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($5,460)($5,624)($5,793)($5,966)($6,145)($6,330)($6,520)($6,715)($6,917)($7,124)
Other($1,092)($1,125)($1,159)($1,193)($1,229)($1,266)($1,304)($1,343)($1,383)($1,425)
Operating Expenses ($24,489)($25,224)($25,981)($26,760)($27,563)($28,390)($29,241)($30,119)($31,022)($31,953)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $75,975$78,254$80,602$83,020$85,510$88,076$90,718$93,440$96,243$99,130
- Mortgage Payments($61,875)($61,875)($61,875)($61,875)($61,875)($61,875)($61,875)($61,875)($61,875)($61,875)
= Cash Flow $14,100$16,379$18,727$21,145$23,635$26,201$28,843$31,565$34,368$37,255
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $55,000$57,750$60,638$63,669$66,853$70,195$73,705$77,391$81,260$85,323
= Gross Equity Income $69,100$74,129$79,364$84,814$90,488$96,396$102,548$108,955$115,628$122,578
Capitalization Rate 6.6%6.5%6.3%6.2%6.1%6.0%5.9%5.7%5.6%5.5%
Cash on Cash Return 4.7%5.5%6.3%7.1%8.0%8.8%9.7%10.6%11.6%12.5%
Return on Equity 20.9%19.1%17.7%16.6%15.6%14.9%14.2%13.6%13.1%12.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $1,155,000$1,212,750$1,273,388$1,337,057$1,403,910$1,474,105$1,547,810$1,625,201$1,706,461$1,791,784
- Loan Balance ($825,000)($825,000)($825,000)($825,000)($825,000)($825,000)($825,000)($825,000)($825,000)($825,000)
= Equity $330,000$387,750$448,388$512,057$578,910$649,105$722,810$800,201$881,461$966,784
Loan-to-Value Ratio 71.4%68.0%64.8%61.7%58.8%56.0%53.3%50.8%48.3%46.0%
Potential Cash-Out Refi $214,500$266,475$321,049$378,351$438,519$501,695$568,029$637,681$710,815$787,606
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $330,000$387,750$448,388$512,057$578,910$649,105$722,810$800,201$881,461$966,784
- Closing Costs ($80,850)($84,893)($89,137)($93,594)($98,274)($103,187)($108,347)($113,764)($119,452)($125,425)
= Proceeds After Sale $249,150$302,858$359,250$418,463$480,636$545,918$614,464$686,437$762,009$841,359
+ Cumulative Cash Flow $14,100$30,479$49,206$70,351$93,986$120,187$149,030$180,594$214,962$252,217
- Approximate Cash Invested($297,000)($297,000)($297,000)($297,000)($297,000)($297,000)($297,000)($297,000)($297,000)($297,000)
= Net Profit ($33,750)$36,337$111,456$191,813$277,622$369,105$466,493$570,031$679,971$796,576
Internal Rate of Return -11.4%6.1%11.7%14.1%15.2%15.8%16.0%16.1%16.1%16.0%
Return on Investment -11.4%12.2%37.5%64.6%93.5%124.3%157.1%191.9%228.9%268.2%
*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
Business woman on phone

Book Your Free Investment Consultation