💬
×
×

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

Leased at 1200 per Month
Memphis, TN 38141
3bd • 2ba • Built: 1988 • Remodeled: 2021

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $14,400$14,832$15,277$15,735$16,207$16,694$17,194$17,710$18,241$18,789
Vacancy Losses ($1,152)($1,187)($1,222)($1,259)($1,297)($1,335)($1,376)($1,417)($1,459)($1,503)
Operating Income $13,248$13,645$14,055$14,476$14,911$15,358$15,819$16,293$16,782$17,286
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($2,442)($2,515)($2,591)($2,669)($2,749)($2,831)($2,916)($3,003)($3,094)($3,186)
Insurance($844)($870)($896)($923)($950)($979)($1,008)($1,038)($1,070)($1,102)
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($1,152)($1,187)($1,222)($1,259)($1,297)($1,335)($1,376)($1,417)($1,459)($1,503)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,438)($4,572)($4,709)($4,850)($4,996)($5,145)($5,300)($5,459)($5,623)($5,791)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $8,810$9,074$9,346$9,626$9,915$10,213$10,519$10,835$11,160$11,494
- Mortgage Payments($7,009)($7,009)($7,009)($7,009)($7,009)($7,009)($7,009)($7,009)($7,009)($7,009)
= Cash Flow $1,800$2,064$2,337$2,617$2,906$3,203$3,510$3,825$4,150$4,485
+ Principal Reduction $1,196$1,270$1,349$1,432$1,520$1,614$1,713$1,819$1,931$2,050
+ Appreciation $7,794$8,262$8,757$9,283$9,840$10,430$11,056$11,719$12,422$13,168
= Gross Equity Income $10,791$11,596$12,443$13,332$14,266$15,247$16,279$17,363$18,504$19,703
Capitalization Rate 6.4%6.2%6.0%5.9%5.7%5.5%5.4%5.2%5.1%4.9%
Cash on Cash Return 4.9%5.7%6.4%7.2%8.0%8.8%9.6%10.5%11.4%12.3%
Return on Equity 26.0%22.7%20.4%18.6%17.2%16.0%15.1%14.3%13.6%13.0%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $137,694$145,956$154,713$163,996$173,836$184,266$195,322$207,041$219,463$232,631
- Loan Balance ($96,229)($94,959)($93,610)($92,178)($90,658)($89,045)($87,331)($85,512)($83,581)($81,531)
= Equity $41,465$50,997$61,103$71,817$83,177$95,221$107,990$121,528$135,882$151,100
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 $27,696$36,402$45,632$55,418$65,794$76,794$88,458$100,824$113,936$127,837
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $41,465$50,997$61,103$71,817$83,177$95,221$107,990$121,528$135,882$151,100
- Closing Costs ($9,639)($10,217)($10,830)($11,480)($12,168)($12,899)($13,673)($14,493)($15,362)($16,284)
= Proceeds After Sale $31,827$40,780$50,273$60,338$71,009$82,322$94,318$107,036$120,519$134,816
+ Cumulative Cash Flow $1,800$3,865$6,201$8,819$11,724$14,928$18,437$22,263$26,413$30,898
- Approximate Cash Invested($36,372)($36,372)($36,372)($36,372)($36,372)($36,372)($36,372)($36,372)($36,372)($36,372)
= Net Profit ($2,745)$8,273$20,102$32,784$46,361$60,878$76,383$92,926$110,561$129,342
Internal Rate of Return -7.5%11.0%16.5%18.5%19.2%19.4%19.3%19.1%18.9%18.6%
Return on Investment -7.5%22.7%55.3%90.1%127.5%167.4%210.0%255.5%304.0%355.6%
*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