💬
×
×

Loading chat...

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

×

Schedule a Consultation

Appreciation is in Phoenix-Metro!
San Tan Valley, AZ 85143
3bd • 2ba • Built: 2026

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($1,797)($1,851)($1,907)($1,964)($2,023)($2,084)($2,146)($2,211)($2,277)($2,345)
Insurance($719)($741)($763)($786)($809)($833)($858)($884)($911)($938)
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($1,140)($1,174)($1,209)($1,246)($1,283)($1,322)($1,361)($1,402)($1,444)($1,487)
Maintenance($480)($494)($509)($525)($540)($556)($573)($590)($608)($626)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,136)($4,261)($4,388)($4,520)($4,656)($4,795)($4,939)($5,087)($5,240)($5,397)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $17,944$18,482$19,036$19,607$20,196$20,802$21,426$22,068$22,730$23,412
- Mortgage Payments($16,851)($16,851)($16,851)($16,851)($16,851)($16,851)($16,851)($16,851)($16,851)($16,851)
= Cash Flow $1,092$1,631$2,185$2,756$3,345$3,950$4,574$5,217$5,879$6,561
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $21,569$22,864$24,235$25,690$27,231$28,865$30,597$32,432$34,378$36,441
= Gross Equity Income $22,662$24,494$26,421$28,446$30,575$32,815$35,171$37,650$40,258$43,002
Capitalization Rate 4.7%4.6%4.4%4.3%4.2%4.1%4.0%3.9%3.7%3.6%
Cash on Cash Return 1.1%1.6%2.1%2.7%3.3%3.9%4.5%5.1%5.7%6.4%
Return on Equity 20.3%18.2%16.7%15.4%14.5%13.7%13.0%12.4%11.9%11.5%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $381,059$403,923$428,158$453,848$481,079$509,943$540,540$572,972$607,351$643,792
- Loan Balance ($269,618)($269,618)($269,618)($269,618)($269,618)($269,618)($269,618)($269,618)($269,618)($269,618)
= Equity $111,442$134,305$158,541$184,230$211,461$240,326$270,923$303,355$337,733$374,174
Loan-to-Value Ratio 70.8%66.7%63.0%59.4%56.0%52.9%49.9%47.1%44.4%41.9%
Potential Cash-Out Refi $73,336$93,913$115,725$138,846$163,353$189,332$216,869$246,058$276,998$309,795
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $111,442$134,305$158,541$184,230$211,461$240,326$270,923$303,355$337,733$374,174
- Closing Costs ($26,674)($28,275)($29,971)($31,769)($33,676)($35,696)($37,838)($40,108)($42,515)($45,065)
= Proceeds After Sale $84,768$106,031$128,570$152,461$177,786$204,630$233,085$263,247$295,219$329,109
+ Cumulative Cash Flow $1,092$2,723$4,908$7,665$11,009$14,960$19,534$24,751$30,631$37,192
- Approximate Cash Invested($102,455)($102,455)($102,455)($102,455)($102,455)($102,455)($102,455)($102,455)($102,455)($102,455)
= Net Profit ($16,594)$6,299$31,024$57,671$86,340$117,135$150,164$185,544$223,395$263,846
Internal Rate of Return -16.2%3.0%9.3%12.0%13.3%13.9%14.2%14.3%14.3%14.3%
Return on Investment -16.2%6.1%30.3%56.3%84.3%114.3%146.6%181.1%218.0%257.5%
*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