💬
×
×

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 Property
Vero Beach, FL 32962
3bd • 2ba • Built: 1977

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $31,140$32,074$33,036$34,028$35,048$36,100$37,183$38,298$39,447$40,631
Vacancy Losses ($2,491)($2,566)($2,643)($2,722)($2,804)($2,888)($2,975)($3,064)($3,156)($3,250)
Operating Income $28,649$29,508$30,394$31,305$32,244$33,212$34,208$35,234$36,291$37,380
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($5,100)($5,253)($5,411)($5,573)($5,740)($5,912)($6,090)($6,272)($6,461)($6,654)
Insurance($3,188)($3,283)($3,382)($3,483)($3,588)($3,695)($3,806)($3,920)($4,038)($4,159)
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$0$0$0$0$0$0$0$0$0$0
Maintenance($2,491)($2,566)($2,643)($2,722)($2,804)($2,888)($2,975)($3,064)($3,156)($3,250)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($10,779)($11,102)($11,435)($11,778)($12,132)($12,495)($12,870)($13,256)($13,654)($14,064)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $17,870$18,406$18,958$19,527$20,113$20,716$21,338$21,978$22,637$23,316
- Mortgage Payments($19,922)($19,922)($19,922)($19,922)($19,922)($19,922)($19,922)($19,922)($19,922)($19,922)
= Cash Flow ($2,052)($1,516)($964)($395)$191$794$1,416$2,056$2,715$3,395
+ Principal Reduction $0$0$0$0$0$0$0$0$0$0
+ Appreciation $21,250$22,313$23,428$24,600$25,830$27,121$28,477$29,901$31,396$32,966
= Gross Equity Income $19,198$20,797$22,465$24,205$26,021$27,915$29,893$31,957$34,111$36,360
Capitalization Rate 4.0%3.9%3.9%3.8%3.7%3.6%3.6%3.5%3.4%3.4%
Cash on Cash Return -1.5%-1.1%-0.7%-0.3%0.1%0.6%1.0%1.5%2.0%2.5%
Return on Equity 15.1%13.9%13.0%12.2%11.6%11.1%10.7%10.3%10.0%9.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $446,250$468,563$491,991$516,590$542,420$569,541$598,018$627,919$659,314$692,280
- Loan Balance ($318,750)($318,750)($318,750)($318,750)($318,750)($318,750)($318,750)($318,750)($318,750)($318,750)
= Equity $127,500$149,813$173,241$197,840$223,670$250,791$279,268$309,169$340,564$373,530
Loan-to-Value Ratio 71.4%68.0%64.8%61.7%58.8%56.0%53.3%50.8%48.3%46.0%
Potential Cash-Out Refi $82,875$102,956$124,042$146,181$169,428$193,837$219,466$246,377$274,633$304,302
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $127,500$149,813$173,241$197,840$223,670$250,791$279,268$309,169$340,564$373,530
- Closing Costs ($31,238)($32,799)($34,439)($36,161)($37,969)($39,868)($41,861)($43,954)($46,152)($48,460)
= Proceeds After Sale $96,263$117,013$138,801$161,679$185,700$210,923$237,406$265,214$294,412$325,071
+ Cumulative Cash Flow ($2,052)($3,568)($4,531)($4,926)($4,735)($3,940)($2,524)($468)$2,247$5,641
- Approximate Cash Invested($135,375)($135,375)($135,375)($135,375)($135,375)($135,375)($135,375)($135,375)($135,375)($135,375)
= Net Profit ($41,164)($21,929)($1,105)$21,378$45,590$71,607$99,507$129,371$161,284$195,337
Internal Rate of Return -30.4%-8.4%-0.3%3.7%5.9%7.2%8.0%8.6%9.0%9.2%
Return on Investment -30.4%-16.2%-0.8%15.8%33.7%52.9%73.5%95.6%119.1%144.3%
*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