💬
×
×

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

Fully Leased Duplex
Millington, TN 38053
2bd • 2ba • Built: 1952 • Remodeled: 2017

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $15,600$16,068$16,550$17,047$17,558$18,085$18,627$19,186$19,762$20,354
Vacancy Losses ($1,248)($1,285)($1,324)($1,364)($1,405)($1,447)($1,490)($1,535)($1,581)($1,628)
Operating Income $14,352$14,783$15,226$15,683$16,153$16,638$17,137$17,651$18,181$18,726
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,763)($1,816)($1,870)($1,926)($1,984)($2,043)($2,105)($2,168)($2,233)($2,300)
Insurance($853)($879)($905)($933)($960)($989)($1,019)($1,050)($1,081)($1,113)
Management Fees($1,148)($1,183)($1,218)($1,255)($1,292)($1,331)($1,371)($1,412)($1,454)($1,498)
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$0$0$0$0$0$0$0$0$0$0
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,764)($3,877)($3,994)($4,113)($4,237)($4,364)($4,495)($4,630)($4,768)($4,912)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $10,588$10,905$11,233$11,569$11,917$12,274$12,642$13,022$13,412$13,815
- Mortgage Payments($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)
= Cash Flow $3,039$3,356$3,684$4,021$4,368$4,725$5,093$5,473$5,863$6,266
+ Principal Reduction $1,289$1,368$1,452$1,542$1,637$1,738$1,845$1,959$2,080$2,208
+ Appreciation $8,394$8,898$9,431$9,997$10,597$11,233$11,907$12,621$13,379$14,181
= Gross Equity Income $12,721$13,622$14,567$15,560$16,602$17,696$18,846$20,053$21,322$22,655
Capitalization Rate 7.1%6.9%6.7%6.6%6.4%6.2%6.0%5.8%5.7%5.5%
Cash on Cash Return 7.8%8.6%9.4%10.3%11.1%12.1%13.0%14.0%15.0%16.0%
Return on Equity 28.5%24.8%22.1%20.1%18.5%17.3%16.2%15.3%14.6%13.9%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $148,294$157,192$166,623$176,621$187,218$198,451$210,358$222,979$236,358$250,540
- Loan Balance ($103,636)($102,268)($100,816)($99,274)($97,637)($95,899)($94,054)($92,095)($90,015)($87,807)
= Equity $44,658$54,923$65,807$77,346$89,581$102,552$116,304$130,884$146,343$162,733
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 $29,828$39,204$49,145$59,684$70,859$82,707$95,268$108,586$122,707$137,679
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $44,658$54,923$65,807$77,346$89,581$102,552$116,304$130,884$146,343$162,733
- Closing Costs ($10,381)($11,003)($11,664)($12,363)($13,105)($13,892)($14,725)($15,609)($16,545)($17,538)
= Proceeds After Sale $34,277$43,920$54,143$64,983$76,475$88,660$101,579$115,276$129,798$145,195
+ Cumulative Cash Flow $3,039$6,395$10,079$14,099$18,467$23,192$28,285$33,758$39,621$45,887
- Approximate Cash Invested($39,172)($39,172)($39,172)($39,172)($39,172)($39,172)($39,172)($39,172)($39,172)($39,172)
= Net Profit ($1,856)$11,143$25,050$39,910$55,770$72,680$90,692$109,862$130,247$151,909
Internal Rate of Return -4.7%13.8%19.1%20.9%21.5%21.6%21.5%21.2%20.9%20.5%
Return on Investment -4.7%28.4%63.9%101.9%142.4%185.5%231.5%280.5%332.5%387.8%
*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