💬
×
×

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
Owens Crossroads, AL 35763
4bd • 3ba • Built: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $25,200$26,208$27,256$28,347$29,480$30,660$31,886$33,161$34,488$35,867
Vacancy Losses ($2,016)($2,097)($2,181)($2,268)($2,358)($2,453)($2,551)($2,653)($2,759)($2,869)
Operating Income $23,184$24,111$25,076$26,079$27,122$28,207$29,335$30,509$31,729$32,998
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($2,264)($2,332)($2,401)($2,474)($2,548)($2,624)($2,703)($2,784)($2,867)($2,954)
Insurance($1,393)($1,435)($1,478)($1,522)($1,568)($1,615)($1,663)($1,713)($1,765)($1,818)
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($648)($667)($687)($708)($729)($751)($774)($797)($821)($845)
Maintenance($504)($519)($535)($551)($567)($584)($602)($620)($638)($658)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,809)($4,953)($5,101)($5,255)($5,412)($5,575)($5,742)($5,914)($6,091)($6,274)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $18,375$19,158$19,974$20,824$21,710$22,632$23,593$24,595$25,637$26,724
- Mortgage Payments($15,881)($15,881)($15,881)($15,881)($15,881)($15,881)($15,881)($12,717)($12,717)($12,717)
= Cash Flow $2,495$3,278$4,094$4,944$5,829$6,752$7,713$11,878$12,921$14,007
+ Principal Reduction $4,214$4,407$4,610$4,821$5,043$5,275$5,517$10,492$10,597$10,703
+ Appreciation $20,895$22,149$23,478$24,886$26,379$27,962$29,640$31,418$33,303$35,302
= Gross Equity Income $27,603$29,834$32,181$34,651$37,251$39,988$42,869$53,788$56,821$60,012
Capitalization Rate 5.0%4.9%4.8%4.7%4.7%4.6%4.5%4.4%4.4%4.3%
Cash on Cash Return 2.7%3.5%4.4%5.3%6.3%7.2%8.3%12.8%13.9%15.0%
Return on Equity 24.6%21.5%19.3%17.6%16.3%15.3%14.5%15.9%14.9%14.0%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $369,145$391,294$414,771$439,658$466,037$493,999$523,639$555,058$588,361$623,663
- Loan Balance ($256,974)($252,567)($247,957)($243,136)($238,093)($232,819)($227,302)($216,810)($206,213)($195,510)
= Equity $112,171$138,727$166,814$196,522$227,944$261,181$296,338$338,248$382,148$428,153
Loan-to-Value Ratio 69.6%64.5%59.8%55.3%51.1%47.1%43.4%39.1%35.0%31.3%
Potential Cash-Out Refi $38,342$60,468$83,860$108,590$134,737$162,381$191,610$227,236$264,476$303,421
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $112,171$138,727$166,814$196,522$227,944$261,181$296,338$338,248$382,148$428,153
- Closing Costs ($25,840)($27,391)($29,034)($30,776)($32,623)($34,580)($36,655)($38,854)($41,185)($43,656)
= Proceeds After Sale $86,331$111,336$137,780$165,746$195,321$226,601$259,683$299,394$340,963$384,497
+ Cumulative Cash Flow $2,495$5,772$9,866$14,809$20,638$27,390$35,103$46,980$59,901$73,909
- Approximate Cash Invested($93,157)($93,157)($93,157)($93,157)($93,157)($93,157)($93,157)($93,157)($93,157)($93,157)
= Net Profit ($4,331)$23,952$54,489$87,398$122,803$160,834$201,629$253,217$307,707$365,248
Internal Rate of Return -4.6%12.3%17.0%18.6%19.1%19.2%19.0%19.1%19.0%18.8%
Return on Investment -4.6%25.7%58.5%93.8%131.8%172.6%216.4%271.8%330.3%392.1%
*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