💬
×
×

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

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $13,140$13,534$13,940$14,358$14,789$15,233$15,690$16,161$16,645$17,145
Vacancy Losses ($1,051)($1,083)($1,115)($1,149)($1,183)($1,219)($1,255)($1,293)($1,332)($1,372)
Operating Income $12,089$12,451$12,825$13,210$13,606$14,014$14,435$14,868$15,314$15,773
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($804)($828)($853)($879)($905)($932)($960)($989)($1,019)($1,049)
Insurance($689)($710)($731)($753)($776)($799)($823)($848)($873)($900)
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($1,051)($1,083)($1,115)($1,149)($1,183)($1,219)($1,255)($1,293)($1,332)($1,372)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($2,545)($2,621)($2,700)($2,781)($2,864)($2,950)($3,039)($3,130)($3,224)($3,321)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $9,544$9,830$10,125$10,429$10,742$11,064$11,396$11,738$12,090$12,453
- Mortgage Payments($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)($6,200)
= Cash Flow $3,344$3,630$3,925$4,229$4,542$4,864$5,196$5,538$5,890$6,253
+ Principal Reduction $1,058$1,123$1,193$1,266$1,344$1,427$1,515$1,609$1,708$1,813
+ Appreciation $6,894$7,308$7,746$8,211$8,704$9,226$9,779$10,366$10,988$11,647
= Gross Equity Income $11,296$12,061$12,864$13,706$14,590$15,517$16,491$17,513$18,586$19,713
Capitalization Rate 7.8%7.6%7.4%7.2%7.0%6.8%6.6%6.4%6.2%6.1%
Cash on Cash Return 10.0%10.9%11.8%12.7%13.6%14.6%15.6%16.6%17.7%18.8%
Return on Equity 30.8%26.7%23.8%21.6%19.8%18.4%17.3%16.3%15.5%14.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $121,794$129,102$136,848$145,059$153,762$162,988$172,767$183,133$194,121$205,768
- Loan Balance ($85,117)($83,993)($82,801)($81,534)($80,190)($78,762)($77,247)($75,638)($73,930)($72,117)
= Equity $36,677$45,108$54,047$63,524$73,572$84,225$95,520$107,495$120,191$133,652
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 $24,498$32,198$40,362$49,019$58,196$67,927$78,243$89,182$100,779$113,075
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $36,677$45,108$54,047$63,524$73,572$84,225$95,520$107,495$120,191$133,652
- Closing Costs ($8,526)($9,037)($9,579)($10,154)($10,763)($11,409)($12,094)($12,819)($13,588)($14,404)
= Proceeds After Sale $28,152$36,071$44,468$53,370$62,809$72,816$83,426$94,676$106,603$119,248
+ Cumulative Cash Flow $3,344$6,974$10,899$15,128$19,670$24,534$29,730$35,268$41,158$47,411
- Approximate Cash Invested($33,321)($33,321)($33,321)($33,321)($33,321)($33,321)($33,321)($33,321)($33,321)($33,321)
= Net Profit ($1,825)$9,724$22,046$35,178$49,158$64,030$79,836$96,623$114,440$133,338
Internal Rate of Return -5.5%14.3%20.0%22.0%22.7%22.9%22.7%22.5%22.2%21.8%
Return on Investment -5.5%29.2%66.2%105.6%147.5%192.2%239.6%290.0%343.4%400.2%
*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