💬
×
×

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

IN ESCROW
New Construction w/ 6% Seller Concession
Gardendale, AL 35117
5bd • 3ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $29,940$30,838$31,763$32,716$33,698$34,709$35,750$36,822$37,927$39,065
Vacancy Losses ($2,395)($2,467)($2,541)($2,617)($2,696)($2,777)($2,860)($2,946)($3,034)($3,125)
Operating Income $27,545$28,371$29,222$30,099$31,002$31,932$32,890$33,877$34,893$35,940
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($2,554)($2,631)($2,710)($2,791)($2,875)($2,961)($3,050)($3,141)($3,236)($3,333)
Insurance($1,095)($1,128)($1,161)($1,196)($1,232)($1,269)($1,307)($1,346)($1,387)($1,428)
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($390)($402)($414)($426)($439)($452)($466)($480)($494)($509)
Maintenance($599)($617)($635)($654)($674)($694)($715)($736)($759)($781)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,638)($4,777)($4,920)($5,068)($5,220)($5,376)($5,538)($5,704)($5,875)($6,051)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $22,907$23,594$24,302$25,031$25,782$26,555$27,352$28,173$29,018$29,888
- Mortgage Payments($16,078)($16,078)($16,078)($16,078)($16,078)($16,078)($16,078)($16,078)($16,078)($16,078)
= Cash Flow $6,829$7,516$8,224$8,953$9,704$10,477$11,274$12,094$12,939$13,810
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $21,894$23,208$24,600$26,076$27,641$29,299$31,057$32,920$34,896$36,989
= Gross Equity Income $28,723$30,723$32,824$35,029$37,344$39,776$42,331$45,015$47,835$50,799
Capitalization Rate 5.9%5.8%5.6%5.4%5.3%5.1%5.0%4.8%4.7%4.6%
Cash on Cash Return 6.9%7.6%8.3%9.1%9.8%10.6%11.4%12.3%13.1%14.0%
Return on Equity 25.4%22.5%20.4%18.7%17.4%16.3%15.4%14.6%14.0%13.4%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $386,794$410,002$434,602$460,678$488,319$517,618$548,675$581,595$616,491$653,480
- Loan Balance ($273,675)($273,675)($273,675)($273,675)($273,675)($273,675)($273,675)($273,675)($273,675)($273,675)
= Equity $113,119$136,327$160,927$187,003$214,644$243,943$275,000$307,920$342,816$379,805
Loan-to-Value Ratio 70.8%66.7%63.0%59.4%56.0%52.9%49.9%47.1%44.4%41.9%
Potential Cash-Out Refi $74,440$95,326$117,467$140,935$165,812$192,181$220,132$249,761$281,167$314,457
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $113,119$136,327$160,927$187,003$214,644$243,943$275,000$307,920$342,816$379,805
- Closing Costs ($27,076)($28,700)($30,422)($32,247)($34,182)($36,233)($38,407)($40,712)($43,154)($45,744)
= Proceeds After Sale $86,043$107,627$130,505$154,755$180,461$207,709$236,592$267,209$299,662$334,062
+ Cumulative Cash Flow $6,829$14,344$22,568$31,521$41,224$51,701$62,975$75,069$88,009$101,819
- Approximate Cash Invested($98,523)($98,523)($98,523)($98,523)($98,523)($98,523)($98,523)($98,523)($98,523)($98,523)
= Net Profit ($5,651)$23,448$54,550$87,753$123,162$160,888$201,044$243,755$289,147$337,357
Internal Rate of Return -5.7%11.6%16.8%18.7%19.4%19.6%19.6%19.4%19.2%19.0%
Return on Investment -5.7%23.8%55.4%89.1%125.0%163.3%204.1%247.4%293.5%342.4%
*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