💬
×
×

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 Birmingham Metro
Chelsea, AL 35147
3bd • 2ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $21,000$21,840$22,714$23,622$24,567$25,550$26,572$27,635$28,740$29,890
Vacancy Losses ($1,680)($1,747)($1,817)($1,890)($1,965)($2,044)($2,126)($2,211)($2,299)($2,391)
Operating Income $19,320$20,093$20,897$21,732$22,602$23,506$24,446$25,424$26,441$27,498
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,884)($1,941)($1,999)($2,059)($2,121)($2,184)($2,250)($2,318)($2,387)($2,459)
Insurance($1,160)($1,194)($1,230)($1,267)($1,305)($1,344)($1,385)($1,426)($1,469)($1,513)
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($240)($247)($255)($262)($270)($278)($287)($295)($304)($313)
Maintenance($420)($433)($446)($459)($473)($487)($502)($517)($532)($548)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($3,704)($3,815)($3,930)($4,047)($4,169)($4,294)($4,423)($4,555)($4,692)($4,833)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $15,616$16,278$16,967$17,685$18,433$19,212$20,023$20,868$21,749$22,666
- Mortgage Payments($12,269)($12,269)($12,269)($12,269)($12,269)($12,269)($12,269)($12,766)($12,766)($12,766)
= Cash Flow $3,347$4,009$4,698$5,416$6,164$6,943$7,754$8,102$8,982$9,899
+ Principal Reduction $3,913$4,067$4,228$4,394$4,568$4,748$4,935$7,733$7,948$8,169
+ Appreciation $17,394$18,438$19,544$20,717$21,960$23,277$24,674$26,154$27,723$29,387
= Gross Equity Income $24,654$26,513$28,469$30,527$32,691$34,968$37,363$41,989$44,654$47,455
Capitalization Rate 5.1%5.0%4.9%4.8%4.8%4.7%4.6%4.5%4.4%4.4%
Cash on Cash Return 4.3%5.2%6.1%7.0%7.9%9.0%10.0%10.4%11.6%12.8%
Return on Equity 26.3%22.8%20.3%18.5%17.1%15.9%15.0%14.8%14.0%13.3%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $307,294$325,732$345,276$365,992$387,952$411,229$435,902$462,057$489,780$519,167
- Loan Balance ($213,512)($209,445)($205,218)($200,824)($196,256)($191,508)($186,573)($178,841)($170,893)($162,723)
= Equity $93,782$116,286$140,058$165,169$191,696$219,720$249,329$283,216$318,887$356,443
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 $32,323$51,140$71,003$91,970$114,105$137,475$162,149$190,805$220,931$252,610
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $93,782$116,286$140,058$165,169$191,696$219,720$249,329$283,216$318,887$356,443
- Closing Costs ($21,511)($22,801)($24,169)($25,619)($27,157)($28,786)($30,513)($32,344)($34,285)($36,342)
= Proceeds After Sale $72,271$93,485$115,888$139,549$164,539$190,934$218,816$250,872$284,603$320,102
+ Cumulative Cash Flow $3,347$7,356$12,054$17,470$23,634$30,577$38,331$46,433$55,415$65,315
- Approximate Cash Invested($77,548)($77,548)($77,548)($77,548)($77,548)($77,548)($77,548)($77,548)($77,548)($77,548)
= Net Profit ($1,930)$23,293$50,394$79,471$110,625$143,963$179,599$219,757$262,470$307,868
Internal Rate of Return -2.5%14.3%18.8%20.3%20.6%20.6%20.3%20.1%19.8%19.5%
Return on Investment -2.5%30.0%65.0%102.5%142.7%185.6%231.6%283.4%338.5%397.0%
*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