💬
×
×

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

Free PM for 1 Year!
Memphis, TN 38109
3bd • 1ba • Built: 1961
Low taxes and insurance
Estimated Square Feet902
Initial Market Value$114,900
Purchase Price$114,900
Downpayment $28,725
Loan Origination Fees $0
Depreciable Closing Costs $4,596
Other Costs and Fixup$0
Approximate Cash Invested $33,321
Cost per Square Foot / per Bedroom $127 / $38,300
Monthly Rent per SQFT / per Bedroom $1.21 / $365
Projected IncomeMonthlyAnnual
Projected Rent$1,095$13,140
Vacancy Losses ($88)($1,051)
Operating Income $1,007$12,089
Estimated ExpensesMonthlyAnnual
Property Taxes($67)($804)
Insurance($57)($689)
Management Fees$0$0
Leasing/Advertising Fees$0$0
Association Fees$0$0
Maintenance($88)($1,051)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses ($212)($2,545)
Net PerformanceMonthlyAnnual
Net Operating Income $795$9,544
- Mortgage Payments($517)($6,200)
= Cash Flow $279$3,344
+ Principal Reduction $88$1,058
+ Inflation Induced Debt Destruction® (IIDD) - Beta $215$2,585
+ First-Year Appreciation $575$6,894
= Gross Equity Income $1,157$13,881
Mortgage InfoFirstSecond
Loan-to-Value Ratio 75%N/A
Loan Amount$86,175N/A
Monthly Payment$516.66N/A
Loan TypeAmortizing FixedN/A
Term30 YearsN/A
Nominal / Real Interest Rate 6.000% / 3.000%N/A
Monthly PMI$0N/A
Empowered Investor® Indicators
Rent-to-Value Ratio™ (RV Ratio™)1.0%
Debt Coverage Ratio 1.54
Annual Gross Rent Multiplier9
Capitalization Rate 8.3%
Cash on Cash Return 10%
Return on Investment 34%
Return on Investment with IIDD 42%
+ Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc.
Assumptions & Projections
Projected Appreciation Rate6%
Projected Inflation Rate3%
Vacancy Rate8%
Management Fee0%
Maintenance Percentage8%
*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