💬
×
×

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

Assumable Loan @ 4.5%
Phoenix, AZ 85051
3bd • 2ba • Built: 1947

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $24,000$24,720$25,462$26,225$27,012$27,823$28,657$29,517$30,402$31,315
Vacancy Losses ($1,920)($1,978)($2,037)($2,098)($2,161)($2,226)($2,293)($2,361)($2,432)($2,505)
Operating Income $22,080$22,742$23,425$24,127$24,851$25,597$26,365$27,156$27,970$28,809
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($1,400)($1,442)($1,485)($1,530)($1,576)($1,623)($1,672)($1,722)($1,773)($1,827)
Insurance($700)($721)($743)($765)($788)($811)($836)($861)($887)($913)
Management Fees($1,140)($1,174)($1,209)($1,246)($1,283)($1,322)($1,361)($1,402)($1,444)($1,487)
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($1,200)($1,236)($1,273)($1,311)($1,351)($1,391)($1,433)($1,476)($1,520)($1,566)
Other$0$0$0$0$0$0$0$0$0$0
Operating Expenses ($4,440)($4,573)($4,710)($4,852)($4,997)($5,147)($5,302)($5,461)($5,624)($5,793)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $17,640$18,169$18,714$19,276$19,854$20,450$21,063$21,695$22,346$23,016
- Mortgage Payments($15,961)($15,961)($15,961)($15,961)($15,961)($15,961)($15,961)($15,961)($15,961)($15,961)
= Cash Flow $1,679$2,209$2,754$3,315$3,893$4,489$5,102$5,734$6,385$7,056
+ Principal Reduction $4,235$4,429$4,633$4,846$5,068$5,301$5,545$5,799$6,066$6,344
+ Appreciation $21,000$22,260$23,596$25,011$26,512$28,103$29,789$31,576$33,471$35,479
= Gross Equity Income $26,914$28,898$30,982$33,172$35,474$37,893$40,436$43,110$45,922$48,879
Capitalization Rate 4.8%4.6%4.5%4.4%4.2%4.1%4.0%3.9%3.8%3.7%
Cash on Cash Return 1.6%2.1%2.7%3.2%3.8%4.3%4.9%5.6%6.2%6.8%
Return on Equity 23.9%20.7%18.5%16.8%15.5%14.4%13.6%12.9%12.3%11.7%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $371,000$393,260$416,856$441,867$468,379$496,482$526,271$557,847$591,318$626,797
- Loan Balance ($258,265)($253,836)($249,203)($244,358)($239,289)($233,988)($228,444)($222,645)($216,579)($210,235)
= Equity $112,735$139,424$167,652$197,509$229,089$262,493$297,827$335,202$374,739$416,562
Loan-to-Value Ratio 69.6%64.5%59.8%55.3%51.1%47.1%43.4%39.9%36.6%33.5%
Potential Cash-Out Refi $75,635$100,098$125,967$153,323$182,252$212,845$245,200$279,417$315,607$353,882
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $112,735$139,424$167,652$197,509$229,089$262,493$297,827$335,202$374,739$416,562
- Closing Costs ($25,970)($27,528)($29,180)($30,931)($32,787)($34,754)($36,839)($39,049)($41,392)($43,876)
= Proceeds After Sale $86,765$111,896$138,472$166,579$196,303$227,740$260,988$296,153$333,346$372,686
+ Cumulative Cash Flow $1,679$3,888$6,642$9,957$13,850$18,339$23,442$29,176$35,561$42,617
- Approximate Cash Invested($103,250)($103,250)($103,250)($103,250)($103,250)($103,250)($103,250)($103,250)($103,250)($103,250)
= Net Profit ($14,806)$12,534$41,864$73,285$106,903$142,829$181,179$222,079$265,658$312,053
Internal Rate of Return -14.3%5.9%12.2%14.7%15.7%16.1%16.2%16.2%16.0%15.8%
Return on Investment -14.3%12.1%40.5%71.0%103.5%138.3%175.5%215.1%257.3%302.2%
*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