💬
×
×

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

Newly Renovated
Memphis, TN 38111
3bd • 1.5ba • Built: 1954 • Remodeled: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $13,800$14,214$14,640$15,080$15,532$15,998$16,478$16,972$17,481$18,006
Vacancy Losses ($1,104)($1,137)($1,171)($1,206)($1,243)($1,280)($1,318)($1,358)($1,399)($1,440)
Operating Income $12,696$13,077$13,469$13,873$14,289$14,718$15,160$15,614$16,083$16,565
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($644)($663)($683)($703)($724)($746)($768)($791)($815)($840)
Insurance($853)($879)($905)($933)($960)($989)($1,019)($1,050)($1,081)($1,113)
Management Fees($1,016)($1,046)($1,078)($1,110)($1,143)($1,177)($1,213)($1,249)($1,287)($1,325)
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($1,104)($1,137)($1,171)($1,206)($1,243)($1,280)($1,318)($1,358)($1,399)($1,440)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,617)($3,725)($3,837)($3,952)($4,071)($4,193)($4,318)($4,448)($4,581)($4,719)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $9,079$9,352$9,632$9,921$10,219$10,526$10,841$11,167$11,501$11,847
- Mortgage Payments($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)($7,549)
= Cash Flow $1,530$1,803$2,083$2,372$2,670$2,977$3,292$3,618$3,953$4,298
+ 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 $11,213$12,068$12,967$13,912$14,904$15,948$17,045$18,198$19,411$20,687
Capitalization Rate 6.1%5.9%5.8%5.6%5.5%5.3%5.2%5.0%4.9%4.7%
Cash on Cash Return 3.9%4.6%5.3%6.1%6.8%7.6%8.4%9.2%10.1%11.0%
Return on Equity 25.1%22.0%19.7%18.0%16.6%15.6%14.7%13.9%13.3%12.7%
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 $1,530$3,333$5,417$7,789$10,459$13,435$16,728$20,345$24,298$28,595
- 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 ($3,365)$8,081$20,388$33,600$47,762$62,924$79,135$96,449$114,924$134,618
Internal Rate of Return -8.6%10.0%15.5%17.5%18.3%18.6%18.5%18.4%18.1%17.9%
Return on Investment -8.6%20.6%52.0%85.8%121.9%160.6%202.0%246.2%293.4%343.7%
*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