💬
×
×

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

3 padsplit
Decatur, GA 30034
8bd • 3ba • Built: 1962 • Remodeled: 2026

Projected IncomeYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Projected Rent $68,412$70,464$72,578$74,756$76,998$79,308$81,688$84,138$86,662$89,262
Vacancy Losses ($6,841)($7,046)($7,258)($7,476)($7,700)($7,931)($8,169)($8,414)($8,666)($8,926)
Operating Income $61,571$63,418$65,320$67,280$69,298$71,377$73,519$75,724$77,996$80,336
Estimated ExpensesYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Property Taxes($5,022)($5,173)($5,328)($5,488)($5,652)($5,822)($5,997)($6,176)($6,362)($6,553)
Insurance($2,203)($2,269)($2,337)($2,407)($2,480)($2,554)($2,631)($2,710)($2,791)($2,875)
Management Fees($9,851)($10,147)($10,451)($10,765)($11,088)($11,420)($11,763)($12,116)($12,479)($12,854)
Leasing/Advertising Fees($2,500)($2,575)($2,652)($2,732)($2,814)($2,898)($2,985)($3,075)($3,167)($3,262)
Association Fees$0$0$0$0$0$0$0$0$0$0
Maintenance($2,736)($2,819)($2,903)($2,990)($3,080)($3,172)($3,268)($3,366)($3,466)($3,570)
Other($9,600)($9,888)($10,185)($10,490)($10,805)($11,129)($11,463)($11,807)($12,161)($12,526)
Operating Expenses ($31,913)($32,870)($33,857)($34,872)($35,918)($36,996)($38,106)($39,249)($40,426)($41,639)
Income AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Net Operating Income $29,658$30,548$31,464$32,408$33,380$34,382$35,413$36,475$37,570$38,697
- Mortgage Payments($18,913)($18,913)($18,913)($18,913)($18,913)($18,913)($18,913)($18,913)($18,913)($18,913)
= Cash Flow $10,745$11,634$12,551$13,495$14,467$15,468$16,500$17,562$18,657$19,784
+ Principal Reduction $2,590$2,770$2,963$3,169$3,390$3,626$3,878$4,148$4,437$4,746
+ Appreciation $19,440$20,606$21,843$23,153$24,543$26,015$27,576$29,231$30,984$32,843
= Gross Equity Income $32,774$35,011$37,357$39,817$42,399$45,109$47,954$50,941$54,078$57,373
Capitalization Rate 8.6%8.4%8.2%7.9%7.7%7.5%7.3%7.1%6.9%6.7%
Cash on Cash Return 11.6%12.6%13.6%14.6%15.7%16.8%17.9%19.0%20.2%21.4%
Return on Equity 31.8%27.7%24.7%22.4%20.6%19.2%18.0%17.0%16.1%15.4%
Loan AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Market Value $343,440$364,046$385,889$409,043$433,585$459,600$487,176$516,407$547,391$580,235
- Loan Balance ($240,410)($237,640)($234,677)($231,508)($228,118)($224,492)($220,614)($216,465)($212,028)($207,282)
= Equity $103,030$126,406$151,212$177,534$205,467$235,108$266,562$299,941$335,363$372,953
Loan-to-Value Ratio 70.0%65.3%60.8%56.6%52.6%48.8%45.3%41.9%38.7%35.7%
Potential Cash-Out Refi $68,686$90,002$112,623$136,630$162,108$189,148$217,845$248,301$280,624$314,929
Sale AnalysisYear 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Equity $103,030$126,406$151,212$177,534$205,467$235,108$266,562$299,941$335,363$372,953
- Closing Costs ($24,041)($25,483)($27,012)($28,633)($30,351)($32,172)($34,102)($36,148)($38,317)($40,616)
= Proceeds After Sale $78,989$100,923$124,200$148,901$175,116$202,936$232,460$263,793$297,046$332,336
+ Cumulative Cash Flow $10,745$22,379$34,930$48,425$62,892$78,360$94,860$112,422$131,079$150,863
- Approximate Cash Invested($92,340)($92,340)($92,340)($92,340)($92,340)($92,340)($92,340)($92,340)($92,340)($92,340)
= Net Profit ($2,606)$30,962$66,790$104,986$145,668$188,956$234,980$283,875$335,785$390,859
Internal Rate of Return -2.8%16.4%21.8%23.7%24.3%24.3%24.1%23.9%23.5%23.2%
Return on Investment -2.8%33.5%72.3%113.7%157.8%204.6%254.5%307.4%363.6%423.3%
*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