💬
×
×

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 Huntsville Metro - Townhouse
Madison, AL 35758
3bd • 2ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $22,200$23,088$24,012$24,972$25,971$27,010$28,090$29,214$30,382$31,598
Vacancy Losses ($1,776)($1,847)($1,921)($1,998)($2,078)($2,161)($2,247)($2,337)($2,431)($2,528)
Operating Income $20,424$21,241$22,091$22,974$23,893$24,849$25,843$26,877$27,952$29,070
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,886)($1,943)($2,001)($2,061)($2,123)($2,186)($2,252)($2,320)($2,389)($2,461)
Insurance($1,161)($1,195)($1,231)($1,268)($1,306)($1,345)($1,386)($1,427)($1,470)($1,514)
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($1,800)($1,854)($1,910)($1,967)($2,026)($2,087)($2,149)($2,214)($2,280)($2,349)
Maintenance($444)($457)($471)($485)($500)($515)($530)($546)($562)($579)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($5,291)($5,449)($5,613)($5,781)($5,955)($6,133)($6,317)($6,507)($6,702)($6,903)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $15,133$15,792$16,478$17,193$17,939$18,716$19,526$20,370$21,250$22,167
- Mortgage Payments$0$0$0$0$0$0$0$0$0$0
= Cash Flow $15,133$15,792$16,478$17,193$17,939$18,716$19,526$20,370$21,250$22,167
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $17,409$18,454$19,561$20,734$21,978$23,297$24,695$26,177$27,747$29,412
= Gross Equity Income $32,542$34,245$36,039$37,927$39,917$42,013$44,221$46,547$48,997$51,579
Capitalization Rate 4.9%4.8%4.8%4.7%4.6%4.5%4.5%4.4%4.3%4.3%
Cash on Cash Return 5.2%5.4%5.6%5.9%6.1%6.4%6.7%7.0%7.3%7.6%
Return on Equity 10.6%10.5%10.4%10.4%10.3%10.2%10.1%10.1%10.0%9.9%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $307,559$326,013$345,573$366,308$388,286$411,583$436,278$462,455$490,202$519,614
- Loan Balance $0$0$0$0$0$0$0$0$0$0
= Equity $307,559$326,013$345,573$366,308$388,286$411,583$436,278$462,455$490,202$519,614
Loan-to-Value Ratio 0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Potential Cash-Out Refi $246,047$260,810$276,459$293,046$310,629$329,267$349,023$369,964$392,162$415,692
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $307,559$326,013$345,573$366,308$388,286$411,583$436,278$462,455$490,202$519,614
- Closing Costs ($21,529)($22,821)($24,190)($25,642)($27,180)($28,811)($30,539)($32,372)($34,314)($36,373)
= Proceeds After Sale $286,030$303,192$321,383$340,666$361,106$382,772$405,739$430,083$455,888$483,241
+ Cumulative Cash Flow $15,133$30,925$47,403$64,596$82,535$101,250$120,776$141,146$162,395$184,562
- Approximate Cash Invested($293,052)($293,052)($293,052)($293,052)($293,052)($293,052)($293,052)($293,052)($293,052)($293,052)
= Net Profit $8,112$41,065$75,735$112,211$150,589$190,971$233,463$278,177$325,232$374,752
Internal Rate of Return 2.8%6.9%8.3%9.0%9.4%9.7%9.9%10.0%10.1%10.1%
Return on Investment 2.8%14.0%25.8%38.3%51.4%65.2%79.7%94.9%111.0%127.9%
*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