💬
×
×

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

New Construction in Cullman
Cullman, AL 35077
4bd • 3ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $22,200$23,088$24,012$24,972$25,971$27,010$28,090$29,214$30,382$31,598
Vacancy Losses ($1,776)($1,847)($1,921)($1,998)($2,078)($2,161)($2,247)($2,337)($2,431)($2,528)
Operating Income $20,424$21,241$22,091$22,974$23,893$24,849$25,843$26,877$27,952$29,070
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($2,047)($2,108)($2,172)($2,237)($2,304)($2,373)($2,444)($2,517)($2,593)($2,671)
Insurance($1,260)($1,297)($1,336)($1,376)($1,418)($1,460)($1,504)($1,549)($1,596)($1,643)
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($600)($618)($637)($656)($675)($696)($716)($738)($760)($783)
Maintenance($444)($457)($471)($485)($500)($515)($530)($546)($562)($579)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,350)($4,481)($4,615)($4,754)($4,896)($5,043)($5,195)($5,351)($5,511)($5,676)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $16,074$16,760$17,475$18,220$18,997$19,806$20,648$21,526$22,441$23,393
- Mortgage Payments($13,327)($13,327)($13,327)($13,327)($13,327)($13,327)($13,327)($13,867)($13,867)($13,867)
= Cash Flow $2,747$3,433$4,148$4,893$5,670$6,479$7,321$7,659$8,573$9,526
+ Principal Reduction $4,250$4,418$4,592$4,773$4,961$5,157$5,361$8,399$8,633$8,874
+ Appreciation $18,894$20,028$21,229$22,503$23,853$25,284$26,802$28,410$30,114$31,921
= Gross Equity Income $25,891$27,878$29,970$32,170$34,484$36,920$39,483$44,468$47,321$50,321
Capitalization Rate 4.8%4.7%4.7%4.6%4.5%4.4%4.4%4.3%4.2%4.1%
Cash on Cash Return 3.3%4.1%4.9%5.8%6.7%7.7%8.7%9.1%10.2%11.3%
Return on Equity 25.4%22.1%19.7%17.9%16.6%15.5%14.6%14.5%13.7%13.0%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $333,794$353,822$375,051$397,554$421,407$446,692$473,493$501,903$532,017$563,938
- Loan Balance ($231,925)($227,507)($222,915)($218,142)($213,180)($208,023)($202,663)($194,263)($185,630)($176,756)
= Equity $101,869$126,315$152,136$179,412$208,227$238,668$270,831$307,640$346,387$387,182
Loan-to-Value Ratio 69.5%64.3%59.4%54.9%50.6%46.6%42.8%38.7%34.9%31.3%
Potential Cash-Out Refi $35,110$55,550$77,126$99,901$123,945$149,330$176,132$207,259$239,984$274,394
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $101,869$126,315$152,136$179,412$208,227$238,668$270,831$307,640$346,387$387,182
- Closing Costs ($23,366)($24,768)($26,254)($27,829)($29,499)($31,268)($33,145)($35,133)($37,241)($39,476)
= Proceeds After Sale $78,504$101,547$125,882$151,583$178,728$207,400$237,686$272,506$309,146$347,706
+ Cumulative Cash Flow $2,747$6,180$10,328$15,221$20,891$27,370$34,691$42,350$50,923$60,449
- Approximate Cash Invested($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)($84,236)
= Net Profit ($2,986)$23,491$51,974$82,569$115,384$150,534$188,141$230,620$275,833$323,920
Internal Rate of Return -3.5%13.3%17.9%19.4%19.8%19.8%19.6%19.4%19.1%18.8%
Return on Investment -3.5%27.9%61.7%98.0%137.0%178.7%223.4%273.8%327.5%384.5%
*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