💬
×
×

Loading chat...

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

×

Schedule a Consultation

Pre Leased Duplex
Little Rock , AR 72205
3bd • 2ba • Built: 2021

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $37,080$38,192$39,338$40,518$41,734$42,986$44,275$45,604$46,972$48,381
Vacancy Losses ($2,966)($3,055)($3,147)($3,241)($3,339)($3,439)($3,542)($3,648)($3,758)($3,870)
Operating Income $34,114$35,137$36,191$37,277$38,395$39,547$40,733$41,955$43,214$44,511
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($3,279)($3,378)($3,479)($3,583)($3,691)($3,801)($3,916)($4,033)($4,154)($4,279)
Insurance($1,600)($1,648)($1,697)($1,748)($1,800)($1,854)($1,910)($1,967)($2,026)($2,087)
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($1,854)($1,910)($1,967)($2,026)($2,087)($2,149)($2,214)($2,280)($2,349)($2,419)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($6,733)($6,935)($7,143)($7,357)($7,578)($7,805)($8,039)($8,280)($8,529)($8,785)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $27,381$28,202$29,048$29,920$30,817$31,742$32,694$33,675$34,685$35,726
- Mortgage Payments($21,578)($21,578)($21,578)($21,578)($21,578)($21,578)($21,578)($21,578)($21,578)($21,578)
= Cash Flow $5,802$6,624$7,470$8,341$9,239$10,163$11,116$12,097$13,107$14,147
+ Principal Reduction $3,683$3,910$4,151$4,407$4,679$4,968$5,274$5,600$5,945$6,312
+ Appreciation $23,994$25,434$26,960$28,577$30,292$32,109$34,036$36,078$38,243$40,537
= Gross Equity Income $33,479$35,968$38,581$41,326$44,210$47,241$50,426$53,774$57,295$60,996
Capitalization Rate 6.5%6.3%6.1%5.9%5.8%5.6%5.4%5.3%5.1%5.0%
Cash on Cash Return 5.0%5.7%6.4%7.2%8.0%8.8%9.6%10.4%11.3%12.2%
Return on Equity 26.2%22.9%20.5%18.7%17.3%16.1%15.2%14.4%13.7%13.1%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $423,894$449,328$476,287$504,865$535,156$567,266$601,302$637,380$675,623$716,160
- Loan Balance ($296,242)($292,332)($288,180)($283,773)($279,093)($274,126)($268,851)($263,252)($257,307)($250,995)
= Equity $127,652$156,996$188,107$221,092$256,063$293,140$332,451$374,128$418,316$465,165
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 $42,873$67,130$92,850$120,119$149,032$179,687$212,190$246,652$283,192$321,933
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $127,652$156,996$188,107$221,092$256,063$293,140$332,451$374,128$418,316$465,165
- Closing Costs ($21,195)($22,466)($23,814)($25,243)($26,758)($28,363)($30,065)($31,869)($33,781)($35,808)
= Proceeds After Sale $106,457$134,530$164,293$195,849$229,305$264,777$302,385$342,259$384,535$429,357
+ Cumulative Cash Flow $5,802$12,426$19,896$28,238$37,476$47,640$58,756$70,852$83,959$98,106
- Approximate Cash Invested($115,971)($115,971)($115,971)($115,971)($115,971)($115,971)($115,971)($115,971)($115,971)($115,971)
= Net Profit ($3,711)$30,985$68,218$108,115$150,811$196,446$245,170$297,141$352,523$411,493
Internal Rate of Return -3.2%12.9%17.4%19.0%19.5%19.5%19.4%19.2%18.9%18.6%
Return on Investment -3.2%26.7%58.8%93.2%130.0%169.4%211.4%256.2%304.0%354.8%
*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
Business woman on phone

Book Your Free Investment Consultation