💬
×
×

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

Nice Area
Indianapolis, IN 46221
3bd • 2ba • Built: 2025

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $20,400$21,012$21,642$22,292$22,960$23,649$24,359$25,089$25,842$26,617
Vacancy Losses ($1,632)($1,681)($1,731)($1,783)($1,837)($1,892)($1,949)($2,007)($2,067)($2,129)
Operating Income $18,768$19,331$19,911$20,508$21,124$21,757$22,410$23,082$23,775$24,488
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($6,120)($6,304)($6,493)($6,687)($6,888)($7,095)($7,308)($7,527)($7,753)($7,985)
Insurance($918)($946)($974)($1,003)($1,033)($1,064)($1,096)($1,129)($1,163)($1,198)
Management Fees($1,501)($1,546)($1,593)($1,641)($1,690)($1,741)($1,793)($1,847)($1,902)($1,959)
Leasing/Advertising Fees$0$0$0$0$0$0$0$0$0$0
Association Fees($636)($655)($675)($695)($716)($737)($759)($782)($806)($830)
Maintenance($408)($420)($433)($446)($459)($473)($487)($502)($517)($532)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($9,583)($9,871)($10,167)($10,472)($10,786)($11,110)($11,443)($11,786)($12,140)($12,504)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $9,185$9,460$9,744$10,036$10,337$10,647$10,967$11,296$11,635$11,984
- Mortgage Payments($16,512)($16,512)($16,512)($16,512)($16,512)($16,512)($16,512)($16,512)($16,512)($16,512)
= Cash Flow ($7,327)($7,052)($6,768)($6,475)($6,174)($5,864)($5,545)($5,216)($4,877)($4,528)
+ Principal Reduction $2,818$2,992$3,177$3,373$3,581$3,801$4,036$4,285$4,549$4,830
+ Appreciation $18,360$19,462$20,629$21,867$23,179$24,570$26,044$27,607$29,263$31,019
= Gross Equity Income $13,851$15,402$17,038$18,764$20,585$22,507$24,535$26,676$28,935$31,321
Capitalization Rate 2.8%2.8%2.7%2.6%2.5%2.5%2.4%2.3%2.3%2.2%
Cash on Cash Return -8.6%-8.2%-7.9%-7.6%-7.2%-6.8%-6.5%-6.1%-5.7%-5.3%
Return on Equity 14.2%12.8%11.8%11.1%10.5%10.0%9.6%9.3%9.0%8.8%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $324,360$343,822$364,451$386,318$409,497$434,067$460,111$487,718$516,981$547,999
- Loan Balance ($226,682)($223,690)($220,513)($217,140)($213,560)($209,758)($205,722)($201,437)($196,888)($192,059)
= Equity $97,678$120,132$143,938$169,178$195,937$224,309$254,389$286,280$320,092$355,941
Loan-to-Value Ratio 69.9%65.1%60.5%56.2%52.2%48.3%44.7%41.3%38.1%35.0%
Potential Cash-Out Refi $65,242$85,750$107,493$130,546$154,988$180,902$208,377$237,508$268,394$301,141
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $97,678$120,132$143,938$169,178$195,937$224,309$254,389$286,280$320,092$355,941
- Closing Costs ($22,705)($24,068)($25,512)($27,042)($28,665)($30,385)($32,208)($34,140)($36,189)($38,360)
= Proceeds After Sale $74,973$96,065$118,426$142,135$167,273$193,924$222,181$252,140$283,904$317,581
+ Cumulative Cash Flow ($7,327)($14,379)($21,146)($27,622)($33,796)($39,660)($45,205)($50,421)($55,298)($59,826)
- Approximate Cash Invested($85,680)($85,680)($85,680)($85,680)($85,680)($85,680)($85,680)($85,680)($85,680)($85,680)
= Net Profit ($18,034)($3,994)$11,600$28,834$47,796$68,584$91,296$116,039$142,926$172,075
Internal Rate of Return -21.0%-2.3%4.0%6.8%8.2%9.0%9.4%9.7%9.8%9.8%
Return on Investment -21.0%-4.7%13.5%33.7%55.8%80.0%106.6%135.4%166.8%200.8%
*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