💬
×
×

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
East Point, GA 30344
8bd • 6ba • Built: 1970 • Remodeled: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $89,172$91,847$94,603$97,441$100,364$103,375$106,476$109,670$112,960$116,349
Vacancy Losses ($12,484)($12,859)($13,244)($13,642)($14,051)($14,472)($14,907)($15,354)($15,814)($16,289)
Operating Income $76,688$78,989$81,358$83,799$86,313$88,902$91,569$94,316$97,146$100,060
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($5,236)($5,393)($5,555)($5,722)($5,893)($6,070)($6,252)($6,440)($6,633)($6,832)
Insurance($2,431)($2,504)($2,579)($2,656)($2,736)($2,818)($2,903)($2,990)($3,080)($3,172)
Management Fees($12,270)($12,638)($13,017)($13,408)($13,810)($14,224)($14,651)($15,091)($15,543)($16,010)
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($4,013)($4,133)($4,257)($4,385)($4,516)($4,652)($4,791)($4,935)($5,083)($5,236)
Other($12,600)($12,978)($13,367)($13,768)($14,181)($14,607)($15,045)($15,496)($15,961)($16,440)
Operating Expenses ($36,550)($37,646)($38,776)($39,939)($41,137)($42,371)($43,642)($44,952)($46,300)($47,689)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $40,138$41,342$42,583$43,860$45,176$46,531$47,927$49,365$50,846$52,371
- Mortgage Payments($21,832)($21,832)($21,832)($21,832)($21,832)($21,832)($21,832)($21,832)($21,832)($21,832)
= Cash Flow $18,306$19,510$20,751$22,028$23,344$24,699$26,095$27,533$29,014$30,539
+ Principal Reduction $2,989$3,198$3,420$3,658$3,913$4,186$4,477$4,789$5,122$5,479
+ Appreciation $22,440$23,786$25,214$26,726$28,330$30,030$31,832$33,741$35,766$37,912
= Gross Equity Income $43,736$46,494$49,385$52,413$55,587$58,915$62,404$66,063$69,902$73,930
Capitalization Rate 10.1%9.8%9.6%9.3%9.0%8.8%8.5%8.3%8.0%7.8%
Cash on Cash Return 17.5%18.6%19.8%21.0%22.3%23.6%24.9%26.3%27.7%29.2%
Return on Equity 36.8%31.9%28.3%25.6%23.4%21.7%20.3%19.1%18.1%17.2%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $396,440$420,226$445,440$472,166$500,496$530,526$562,358$596,099$631,865$669,777
- Loan Balance ($277,511)($274,313)($270,893)($267,234)($263,321)($259,136)($254,659)($249,870)($244,748)($239,269)
= Equity $118,929$145,913$174,547$204,932$237,175$271,391$307,699$346,229$387,117$430,508
Loan-to-Value Ratio 70.0%65.3%60.8%56.6%52.6%48.8%45.3%41.9%38.7%35.7%
Potential Cash-Out Refi $79,285$103,891$130,003$157,715$187,126$218,338$251,463$286,619$323,931$363,530
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $118,929$145,913$174,547$204,932$237,175$271,391$307,699$346,229$387,117$430,508
- Closing Costs ($27,751)($29,416)($31,181)($33,052)($35,035)($37,137)($39,365)($41,727)($44,231)($46,884)
= Proceeds After Sale $91,179$116,498$143,367$171,880$202,140$234,254$268,334$304,502$342,887$383,624
+ Cumulative Cash Flow $18,306$37,817$58,567$80,596$103,939$128,639$154,734$182,267$211,281$241,820
- Approximate Cash Invested($104,720)($104,720)($104,720)($104,720)($104,720)($104,720)($104,720)($104,720)($104,720)($104,720)
= Net Profit $4,765$49,594$97,214$147,756$201,360$258,172$318,348$382,049$449,448$520,724
Internal Rate of Return 4.6%23.0%27.9%29.3%29.6%29.4%29.1%28.6%28.2%27.7%
Return on Investment 4.6%47.4%92.8%141.1%192.3%246.5%304.0%364.8%429.2%497.3%
*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