💬
×
×

Loading chat...

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

×

Schedule a Consultation

Financed
San Tan Valley, AZ 85140
3bd • 2ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $24,000$24,720$25,462$26,225$27,012$27,823$28,657$29,517$30,402$31,315
Vacancy Losses ($1,920)($1,978)($2,037)($2,098)($2,161)($2,226)($2,293)($2,361)($2,432)($2,505)
Operating Income $22,080$22,742$23,425$24,127$24,851$25,597$26,365$27,156$27,970$28,809
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,492)($1,537)($1,583)($1,630)($1,679)($1,730)($1,781)($1,835)($1,890)($1,947)
Insurance($746)($768)($791)($815)($840)($865)($891)($917)($945)($973)
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($1,020)($1,051)($1,082)($1,115)($1,148)($1,182)($1,218)($1,254)($1,292)($1,331)
Maintenance($480)($494)($509)($525)($540)($556)($573)($590)($608)($626)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,738)($3,850)($3,966)($4,085)($4,207)($4,333)($4,463)($4,597)($4,735)($4,877)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $18,342$18,892$19,459$20,043$20,644$21,263$21,901$22,558$23,235$23,932
- Mortgage Payments($16,318)($16,318)($16,318)($16,318)($16,318)($16,318)($16,318)($16,318)($16,318)($16,318)
= Cash Flow $2,024$2,574$3,141$3,725$4,326$4,945$5,583$6,240$6,917$7,614
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $22,379$23,722$25,145$26,654$28,253$29,949$31,746$33,650$35,669$37,810
= Gross Equity Income $24,403$26,296$28,286$30,379$32,579$34,894$37,329$39,890$42,586$45,423
Capitalization Rate 4.6%4.5%4.4%4.3%4.1%4.0%3.9%3.8%3.7%3.6%
Cash on Cash Return 1.7%2.1%2.6%3.1%3.6%4.1%4.6%5.2%5.7%6.3%
Return on Equity 18.2%16.6%15.4%14.5%13.7%13.0%12.5%12.0%11.5%11.2%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $395,369$419,092$444,237$470,891$499,145$529,093$560,839$594,489$630,159$667,968
- Loan Balance ($261,093)($261,093)($261,093)($261,093)($261,093)($261,093)($261,093)($261,093)($261,093)($261,093)
= Equity $134,276$157,999$183,144$209,798$238,052$268,000$299,746$333,396$369,066$406,875
Loan-to-Value Ratio 66.0%62.3%58.8%55.4%52.3%49.3%46.6%43.9%41.4%39.1%
Potential Cash-Out Refi $94,739$116,089$138,720$162,709$188,137$215,091$243,662$273,947$306,050$340,078
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $134,276$157,999$183,144$209,798$238,052$268,000$299,746$333,396$369,066$406,875
- Closing Costs ($27,676)($29,336)($31,097)($32,962)($34,940)($37,037)($39,259)($41,614)($44,111)($46,758)
= Proceeds After Sale $106,601$128,662$152,047$176,836$203,112$230,964$260,487$291,782$324,955$360,118
+ Cumulative Cash Flow $2,024$4,598$7,739$11,463$15,789$20,734$26,317$32,557$39,474$47,088
- Approximate Cash Invested($120,849)($120,849)($120,849)($120,849)($120,849)($120,849)($120,849)($120,849)($120,849)($120,849)
= Net Profit ($12,224)$12,411$38,937$67,450$98,052$130,849$165,956$203,491$243,580$286,357
Internal Rate of Return -10.1%5.0%9.9%12.0%13.0%13.5%13.7%13.8%13.8%13.7%
Return on Investment -10.1%10.3%32.2%55.8%81.1%108.3%137.3%168.4%201.6%237.0%
*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