💬
×
×

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

PENDING
Co-living
Decatur, GA 30034
8bd • 8ba • Built: 1971 • Remodeled: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $106,080$109,262$112,540$115,916$119,394$122,976$126,665$130,465$134,379$138,410
Vacancy Losses ($10,608)($10,926)($11,254)($11,592)($11,939)($12,298)($12,667)($13,047)($13,438)($13,841)
Operating Income $95,472$98,336$101,286$104,325$107,455$110,678$113,999$117,419$120,941$124,569
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($6,805)($7,009)($7,219)($7,435)($7,659)($7,888)($8,125)($8,369)($8,620)($8,878)
Insurance($2,985)($3,075)($3,167)($3,262)($3,360)($3,461)($3,564)($3,671)($3,782)($3,895)
Management Fees($15,276)($15,734)($16,206)($16,692)($17,193)($17,709)($18,240)($18,787)($19,351)($19,931)
Leasing/Advertising Fees($2,500)($2,575)($2,652)($2,732)($2,814)($2,898)($2,985)($3,075)($3,167)($3,262)
Association Fees$0$0$0$0$0$0$0$0$0$0
Maintenance($4,243)($4,370)($4,502)($4,637)($4,776)($4,919)($5,067)($5,219)($5,375)($5,536)
Other($15,000)($15,450)($15,914)($16,391)($16,883)($17,389)($17,911)($18,448)($19,002)($19,572)
Operating Expenses ($46,808)($48,213)($49,659)($51,149)($52,683)($54,264)($55,892)($57,568)($59,296)($61,074)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $48,664$50,123$51,627$53,176$54,771$56,414$58,107$59,850$61,646$63,495
- Mortgage Payments($24,973)($24,973)($24,973)($24,973)($24,973)($24,973)($24,973)($24,973)($24,973)($24,973)
= Cash Flow $23,691$25,151$26,654$28,203$29,798$31,441$33,134$34,877$36,673$38,522
+ Principal Reduction $3,680$3,927$4,189$4,470$4,769$5,089$5,430$5,793$6,181$6,595
+ Appreciation $26,340$27,920$29,596$31,371$33,254$35,249$37,364$39,606$41,982$44,501
= Gross Equity Income $53,711$56,997$60,439$64,044$67,821$71,779$75,927$80,276$84,836$89,618
Capitalization Rate 10.5%10.2%9.9%9.6%9.3%9.1%8.8%8.6%8.3%8.1%
Cash on Cash Return 20.0%21.2%22.5%23.8%25.1%26.5%28.0%29.4%30.9%32.5%
Return on Equity 38.4%33.2%29.4%26.5%24.3%22.5%21.0%19.7%18.6%17.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $465,340$493,260$522,856$554,227$587,481$622,730$660,094$699,699$741,681$786,182
- Loan Balance ($325,570)($321,643)($317,454)($312,984)($308,214)($303,126)($297,696)($291,903)($285,721)($279,126)
= Equity $139,770$171,617$205,402$241,244$279,267$319,604$362,398$407,797$455,960$507,056
Loan-to-Value Ratio 70.0%65.2%60.7%56.5%52.5%48.7%45.1%41.7%38.5%35.5%
Potential Cash-Out Refi $93,236$122,291$153,117$185,821$220,519$257,331$296,388$337,827$381,792$428,438
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $139,770$171,617$205,402$241,244$279,267$319,604$362,398$407,797$455,960$507,056
- Closing Costs ($32,574)($34,528)($36,600)($38,796)($41,124)($43,591)($46,207)($48,979)($51,918)($55,033)
= Proceeds After Sale $107,196$137,089$168,802$202,448$238,143$276,013$316,191$358,818$404,042$452,023
+ Cumulative Cash Flow $23,691$48,841$75,495$103,698$133,497$164,938$198,072$232,949$269,622$308,144
- Approximate Cash Invested($118,530)($118,530)($118,530)($118,530)($118,530)($118,530)($118,530)($118,530)($118,530)($118,530)
= Net Profit $12,357$67,400$125,768$187,616$253,110$322,421$395,733$473,237$555,134$641,637
Internal Rate of Return 10.4%27.4%31.5%32.5%32.5%32.1%31.6%31.0%30.5%29.9%
Return on Investment 10.4%56.9%106.1%158.3%213.5%272.0%333.9%399.3%468.3%541.3%
*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