💬
×
×

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

PRE-LEASED Home - Long-Term Tenant!
Chelsea, AL 35043
4bd • 2ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $27,000$28,080$29,203$30,371$31,586$32,850$34,164$35,530$36,951$38,429
Vacancy Losses ($2,160)($2,246)($2,336)($2,430)($2,527)($2,628)($2,733)($2,842)($2,956)($3,074)
Operating Income $24,840$25,834$26,867$27,942$29,059$30,222$31,431$32,688$33,995$35,355
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($2,178)($2,243)($2,310)($2,379)($2,451)($2,524)($2,600)($2,678)($2,758)($2,841)
Insurance($1,407)($1,449)($1,493)($1,537)($1,584)($1,631)($1,680)($1,730)($1,782)($1,836)
Management Fees($1,032)($1,073)($1,116)($1,161)($1,207)($1,256)($1,306)($1,358)($1,412)($1,469)
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($540)($556)($573)($590)($608)($626)($645)($664)($684)($705)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($5,157)($5,322)($5,492)($5,668)($5,849)($6,037)($6,231)($6,431)($6,637)($6,850)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $19,684$20,512$21,375$22,274$23,210$24,185$25,200$26,257$27,358$28,505
- Mortgage Payments($16,645)($16,645)($16,645)($16,645)($16,645)($16,645)($16,645)($16,645)($16,645)($16,645)
= Cash Flow $3,038$3,867$4,730$5,628$6,565$7,539$8,555$9,612$10,713$11,859
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $20,100$21,306$22,584$23,939$25,376$26,898$28,512$30,223$32,036$33,959
= Gross Equity Income $23,138$25,173$27,314$29,568$31,940$34,438$37,067$39,835$42,749$45,818
Capitalization Rate 5.5%5.4%5.4%5.3%5.2%5.1%5.0%4.9%4.8%4.8%
Cash on Cash Return 3.0%3.9%4.7%5.6%6.6%7.6%8.6%9.6%10.7%11.9%
Return on Equity 22.3%20.1%18.5%17.2%16.2%15.4%14.7%14.1%13.6%13.1%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $355,100$376,406$398,990$422,930$448,306$475,204$503,716$533,939$565,975$599,934
- Loan Balance ($251,250)($251,250)($251,250)($251,250)($251,250)($251,250)($251,250)($251,250)($251,250)($251,250)
= Equity $103,850$125,156$147,740$171,680$197,056$223,954$252,466$282,689$314,725$348,684
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 $32,830$49,875$67,942$87,094$107,394$128,913$151,723$175,901$201,530$228,697
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $103,850$125,156$147,740$171,680$197,056$223,954$252,466$282,689$314,725$348,684
- Closing Costs ($24,857)($26,348)($27,929)($29,605)($31,381)($33,264)($35,260)($37,376)($39,618)($41,995)
= Proceeds After Sale $78,993$98,808$119,811$142,075$165,674$190,690$217,206$245,313$275,107$306,689
+ Cumulative Cash Flow $3,038$6,905$11,635$17,263$23,828$31,367$39,922$49,533$60,246$72,105
- Approximate Cash Invested($99,663)($99,663)($99,663)($99,663)($99,663)($99,663)($99,663)($99,663)($99,663)($99,663)
= Net Profit ($17,631)$6,050$31,783$59,675$89,839$122,394$157,465$195,184$235,691$279,132
Internal Rate of Return -17.7%3.0%9.9%13.0%14.5%15.2%15.6%15.8%15.9%15.9%
Return on Investment -17.7%6.1%31.9%59.9%90.1%122.8%158.0%195.8%236.5%280.1%
*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