💬
×
×

Loading chat...

This is a static proforma, easily create your own dynamic proformas for FREE at www.PropertyTracker.com.

×

Schedule a Consultation

IN ESCROW
Co-living 289
Atlanta, GA 30311
9bd • 9ba • Built: 1963 • Remodeled: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $117,000$120,510$124,125$127,849$131,685$135,635$139,704$143,895$148,212$152,658
Vacancy Losses ($16,380)($16,871)($17,378)($17,899)($18,436)($18,989)($19,559)($20,145)($20,750)($21,372)
Operating Income $100,620$103,639$106,748$109,950$113,249$116,646$120,146$123,750$127,462$131,286
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($6,706)($6,907)($7,114)($7,328)($7,548)($7,774)($8,007)($8,248)($8,495)($8,750)
Insurance($3,114)($3,207)($3,303)($3,402)($3,504)($3,609)($3,718)($3,829)($3,944)($4,062)
Management Fees($16,099)($16,582)($17,080)($17,592)($18,120)($18,663)($19,223)($19,800)($20,394)($21,006)
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($5,265)($5,423)($5,586)($5,753)($5,926)($6,104)($6,287)($6,475)($6,670)($6,870)
Other($15,000)($15,450)($15,914)($16,391)($16,883)($17,389)($17,911)($18,448)($19,002)($19,572)
Operating Expenses ($46,184)($47,569)($48,996)($50,466)($51,980)($53,540)($55,146)($56,800)($58,504)($60,259)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $54,436$56,069$57,751$59,484$61,269$63,107$65,000$66,950$68,958$71,027
- Mortgage Payments($27,248)($27,248)($27,248)($27,248)($27,248)($27,248)($27,248)($27,248)($27,248)($27,248)
= Cash Flow $27,188$28,821$30,503$32,236$34,020$35,858$37,751$39,701$41,710$43,779
+ Principal Reduction $4,015$4,284$4,571$4,877$5,204$5,553$5,924$6,321$6,745$7,196
+ Appreciation $28,740$30,464$32,292$34,230$36,284$38,461$40,768$43,214$45,807$48,556
= Gross Equity Income $59,943$63,570$67,367$71,343$75,508$79,871$84,444$89,237$94,262$99,530
Capitalization Rate 10.7%10.4%10.1%9.8%9.6%9.3%9.0%8.8%8.5%8.3%
Cash on Cash Return 20.3%21.5%22.7%24.0%25.4%26.7%28.1%29.6%31.1%32.6%
Return on Equity 39.3%33.9%30.1%27.1%24.8%22.9%21.4%20.1%18.9%18.0%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $507,740$538,204$570,497$604,726$641,010$679,471$720,239$763,453$809,260$857,816
- Loan Balance ($355,235)($350,950)($346,379)($341,502)($336,298)($330,745)($324,821)($318,500)($311,755)($304,559)
= Equity $152,505$187,254$224,118$263,225$304,712$348,725$395,418$444,954$497,505$553,257
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 $101,731$133,434$167,068$202,752$240,611$280,778$323,394$368,608$416,579$467,476
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $152,505$187,254$224,118$263,225$304,712$348,725$395,418$444,954$497,505$553,257
- Closing Costs ($35,542)($37,674)($39,935)($42,331)($44,871)($47,563)($50,417)($53,442)($56,648)($60,047)
= Proceeds After Sale $116,964$149,580$184,183$220,894$259,842$301,163$345,001$391,512$440,857$493,210
+ Cumulative Cash Flow $27,188$56,009$86,512$118,748$152,768$188,626$226,377$266,079$307,789$351,567
- Approximate Cash Invested($134,120)($134,120)($134,120)($134,120)($134,120)($134,120)($134,120)($134,120)($134,120)($134,120)
= Net Profit $10,031$71,469$136,575$205,521$278,489$355,668$437,259$523,471$614,526$710,657
Internal Rate of Return 7.5%25.9%30.6%31.9%32.1%31.8%31.4%30.9%30.4%29.9%
Return on Investment 7.5%53.3%101.8%153.2%207.6%265.2%326.0%390.3%458.2%529.9%
*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
Business woman on phone

Book Your Free Investment Consultation