SlideShare a Scribd company logo
1 Year Performance Projection
Chicagoland South Suburb
Dolton, IL 60419
Cash Flow is King
Square Feet 1,285
Initial Market Value $ 110,000
Purchase Price $ 110,000
Downpayment $ 27,500
Loan Origination Fees $ 1,650
Depreciable Closing Costs $ 2,200
Other Closing Costs and Fixup $ 0
Initial Cash Invested $ 31,350
Cost per Square Foot $ 85
Monthly Rent per Square Foot $ 1.09
Income Monthly Annual
Gross Rent $ 1,400 $ 16,800
Vacancy Losses $ -112 $ -1,344
Operating Income $ 1,288 $ 15,456
Expenses Monthly Annual
Property Taxes $ -311 $ -3,740
Insurance $ -52 $ -627
Management Fees $ -125 $ -1,500
Leasing/Advertising Fees $ 0 $ 0
Association Fees $ 0 $ 0
Maintenance $ -42 $ -504
Other $ 0 $ 0
Operating Expenses $ -530 $ -6,371
Net Performance Monthly Annual
Net Operating Income $ 757 $ 9,085
- Mortgage Payments $ -430 $ -5,164
= Cash Flow $ 326 $ 3,920
+ Principal Reduction $ 106 $ 1,273
+ First-Year Appreciation $ 275 $ 3,300
= Gross Equity Income $ 707 $ 8,493
+ Tax Savings $ 0 $ 0
= GEI w/Tax Savings $ 707 $ 8,493
Mortgage Info First Second
Loan-to-Value Ratio 75% 0%
Loan Amount $ 82,500 $ 0
Monthly Payment $ 430.36 $ 0.00
Loan Type Amortizing Fixed
Term 30 Years
Interest Rate 4.750% 0.000%
Monthly PMI $ 0
Financial Indicators
Debt Coverage Ratio 1.76
Annual Gross Rent Multiplier 7
Monthly Gross Rent Multiplier 79
Capitalization Rate 8.3%
Cash on Cash Return 13%
Total Return on Investment 27%
Total ROI with Tax Savings 27%
Assumptions
Real Estate Appreciation Rate 3%
Vacancy Rate 8%
Management Fee $ 125
Maintenance Percentage 3%
Comments
Guarantee: Homes offer a 6 month Heating and A/C warranty
and 90 day warranty on the homes quality workmanship.
*Information is not guaranteed and investors should do their own
research, get professional advice and conduct due diligence
prior to investing.
This report was generated using the tools available at www.PropertyTracker.com | © 2004-2014

More Related Content

What's hot

The art of real estate investing
The art of real estate investing The art of real estate investing
The art of real estate investing
Helena Talbot
 
8.3 Settling the firm’s GST account
8.3 Settling the firm’s GST account8.3 Settling the firm’s GST account
8.3 Settling the firm’s GST account
VCE Accounting - Michael Allison
 
PayJunction
PayJunctionPayJunction
PayJunction
L.A. Reynolds
 
Case in financial management case 14, triad camp
Case in financial management case 14, triad campCase in financial management case 14, triad camp
Case in financial management case 14, triad camp
Ibah Jungmin
 
21.6 Re-creating the Debtors Control ledger
21.6 Re-creating the Debtors Control ledger21.6 Re-creating the Debtors Control ledger
21.6 Re-creating the Debtors Control ledger
VCE Accounting - Michael Allison
 
Week5businessplan
Week5businessplanWeek5businessplan
Week5businessplan
jeanette_
 
Maynard company ppt
Maynard company pptMaynard company ppt
Maynard company ppt
Nivin Vinoi
 
21.9 The Budgeted Balance Sheet
21.9  The Budgeted Balance Sheet21.9  The Budgeted Balance Sheet
21.9 The Budgeted Balance Sheet
VCE Accounting - Michael Allison
 
21.1 The need for Budgeting
21.1 The need for Budgeting21.1 The need for Budgeting
21.1 The need for Budgeting
VCE Accounting - Michael Allison
 
21.8 Re-creating the Stock and Creditors Control ledgers
21.8  Re-creating the Stock and Creditors Control ledgers21.8  Re-creating the Stock and Creditors Control ledgers
21.8 Re-creating the Stock and Creditors Control ledgers
VCE Accounting - Michael Allison
 
AlphaPropPORT
AlphaPropPORTAlphaPropPORT
AlphaPropPORT
Ari Lindner
 
EmbroidMe NYC Presentation
EmbroidMe NYC PresentationEmbroidMe NYC Presentation
EmbroidMe NYC Presentation
karenezzi
 
~$Embroid me nyc presentation2
~$Embroid me nyc presentation2~$Embroid me nyc presentation2
~$Embroid me nyc presentation2
karenezzi
 
Your financial future 2016 - hold your wealth
Your financial future   2016 - hold your wealthYour financial future   2016 - hold your wealth
Your financial future 2016 - hold your wealth
Kevin Stateham
 
21.11 Budget Variance Report
21.11 Budget Variance Report21.11 Budget Variance Report
21.11 Budget Variance Report
VCE Accounting - Michael Allison
 
eBay 2008, Q3 Earnings
eBay 2008, Q3 EarningseBay 2008, Q3 Earnings
eBay 2008, Q3 Earnings
Keith Teare
 
Lone Pine cafe case study
Lone Pine cafe case studyLone Pine cafe case study
Lone Pine cafe case study
Preety Rateria
 
Your financial future 2016
Your financial future   2016Your financial future   2016
Your financial future 2016
Kevin Stateham
 
Salary form sales manager 2015
Salary form sales manager 2015Salary form sales manager 2015
Salary form sales manager 2015
Fabrice CLAMAGIRAND
 

What's hot (19)

The art of real estate investing
The art of real estate investing The art of real estate investing
The art of real estate investing
 
8.3 Settling the firm’s GST account
8.3 Settling the firm’s GST account8.3 Settling the firm’s GST account
8.3 Settling the firm’s GST account
 
PayJunction
PayJunctionPayJunction
PayJunction
 
Case in financial management case 14, triad camp
Case in financial management case 14, triad campCase in financial management case 14, triad camp
Case in financial management case 14, triad camp
 
21.6 Re-creating the Debtors Control ledger
21.6 Re-creating the Debtors Control ledger21.6 Re-creating the Debtors Control ledger
21.6 Re-creating the Debtors Control ledger
 
Week5businessplan
Week5businessplanWeek5businessplan
Week5businessplan
 
Maynard company ppt
Maynard company pptMaynard company ppt
Maynard company ppt
 
21.9 The Budgeted Balance Sheet
21.9  The Budgeted Balance Sheet21.9  The Budgeted Balance Sheet
21.9 The Budgeted Balance Sheet
 
21.1 The need for Budgeting
21.1 The need for Budgeting21.1 The need for Budgeting
21.1 The need for Budgeting
 
21.8 Re-creating the Stock and Creditors Control ledgers
21.8  Re-creating the Stock and Creditors Control ledgers21.8  Re-creating the Stock and Creditors Control ledgers
21.8 Re-creating the Stock and Creditors Control ledgers
 
AlphaPropPORT
AlphaPropPORTAlphaPropPORT
AlphaPropPORT
 
EmbroidMe NYC Presentation
EmbroidMe NYC PresentationEmbroidMe NYC Presentation
EmbroidMe NYC Presentation
 
~$Embroid me nyc presentation2
~$Embroid me nyc presentation2~$Embroid me nyc presentation2
~$Embroid me nyc presentation2
 
Your financial future 2016 - hold your wealth
Your financial future   2016 - hold your wealthYour financial future   2016 - hold your wealth
Your financial future 2016 - hold your wealth
 
21.11 Budget Variance Report
21.11 Budget Variance Report21.11 Budget Variance Report
21.11 Budget Variance Report
 
eBay 2008, Q3 Earnings
eBay 2008, Q3 EarningseBay 2008, Q3 Earnings
eBay 2008, Q3 Earnings
 
Lone Pine cafe case study
Lone Pine cafe case studyLone Pine cafe case study
Lone Pine cafe case study
 
Your financial future 2016
Your financial future   2016Your financial future   2016
Your financial future 2016
 
Salary form sales manager 2015
Salary form sales manager 2015Salary form sales manager 2015
Salary form sales manager 2015
 

Similar to Proforma 15107 woodlawn-dolton-111017

Pennix&Penix_LEASEvaluation_2016
Pennix&Penix_LEASEvaluation_2016Pennix&Penix_LEASEvaluation_2016
Pennix&Penix_LEASEvaluation_2016
Suhail Khalil
 
Real estate investing 101
Real estate investing 101Real estate investing 101
Real estate investing 101
High Rise Boston
 
Apartment Presentation
Apartment PresentationApartment Presentation
Apartment Presentation
bdswope07
 
Surrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationSurrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis Presentation
AspireREI
 
Economics of Home Buying
Economics of Home BuyingEconomics of Home Buying
Economics of Home Buying
Karthik Ethirajan
 
Payoff Your Mortgage Early
Payoff Your Mortgage EarlyPayoff Your Mortgage Early
Payoff Your Mortgage Early
suzannekwong
 
Financial analysis for planners 2018 cdrpc spring conf
Financial analysis for planners  2018 cdrpc spring confFinancial analysis for planners  2018 cdrpc spring conf
Financial analysis for planners 2018 cdrpc spring conf
Christa Ouderkirk Franzi
 
Accting Final Project
Accting Final ProjectAccting Final Project
Accting Final Project
Zachary Petersen
 
West Presentation Updated
West Presentation UpdatedWest Presentation Updated
West Presentation Updated
jim5746
 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clients
David Faulkner
 
United First Financial And How It Works.
United First Financial And How It Works.United First Financial And How It Works.
United First Financial And How It Works.
VanessaLammers
 
Unit 6 Renting vs. Owning
Unit 6 Renting vs. OwningUnit 6 Renting vs. Owning
Unit 6 Renting vs. Owning
Jenny Hubbard
 
Unit 6 Renting vs. Buying
Unit 6 Renting vs. BuyingUnit 6 Renting vs. Buying
Unit 6 Renting vs. Buying
Jenny Hubbard
 
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docxRent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
sodhi3
 
Business Plan ii Financials
Business Plan ii FinancialsBusiness Plan ii Financials
Business Plan ii Financials
penastwbc
 
Investor Deck - Added Revenue
Investor Deck - Added RevenueInvestor Deck - Added Revenue
Investor Deck - Added Revenue
Robert Grosshandler
 
Aggressive repc knowing your options
Aggressive repc knowing your optionsAggressive repc knowing your options
Aggressive repc knowing your options
mortgagerateutah
 
Introduction to Financial Management
Introduction to Financial ManagementIntroduction to Financial Management
Introduction to Financial Management
Ardiaz Ajie Aryandika
 
Investor Deck - June 13, 2018
Investor Deck - June 13, 2018Investor Deck - June 13, 2018
Investor Deck - June 13, 2018
Robert Grosshandler
 
Staring your own sba dept
Staring your own sba deptStaring your own sba dept
Staring your own sba dept
timothyethomas2
 

Similar to Proforma 15107 woodlawn-dolton-111017 (20)

Pennix&Penix_LEASEvaluation_2016
Pennix&Penix_LEASEvaluation_2016Pennix&Penix_LEASEvaluation_2016
Pennix&Penix_LEASEvaluation_2016
 
Real estate investing 101
Real estate investing 101Real estate investing 101
Real estate investing 101
 
Apartment Presentation
Apartment PresentationApartment Presentation
Apartment Presentation
 
Surrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationSurrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis Presentation
 
Economics of Home Buying
Economics of Home BuyingEconomics of Home Buying
Economics of Home Buying
 
Payoff Your Mortgage Early
Payoff Your Mortgage EarlyPayoff Your Mortgage Early
Payoff Your Mortgage Early
 
Financial analysis for planners 2018 cdrpc spring conf
Financial analysis for planners  2018 cdrpc spring confFinancial analysis for planners  2018 cdrpc spring conf
Financial analysis for planners 2018 cdrpc spring conf
 
Accting Final Project
Accting Final ProjectAccting Final Project
Accting Final Project
 
West Presentation Updated
West Presentation UpdatedWest Presentation Updated
West Presentation Updated
 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clients
 
United First Financial And How It Works.
United First Financial And How It Works.United First Financial And How It Works.
United First Financial And How It Works.
 
Unit 6 Renting vs. Owning
Unit 6 Renting vs. OwningUnit 6 Renting vs. Owning
Unit 6 Renting vs. Owning
 
Unit 6 Renting vs. Buying
Unit 6 Renting vs. BuyingUnit 6 Renting vs. Buying
Unit 6 Renting vs. Buying
 
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docxRent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
 
Business Plan ii Financials
Business Plan ii FinancialsBusiness Plan ii Financials
Business Plan ii Financials
 
Investor Deck - Added Revenue
Investor Deck - Added RevenueInvestor Deck - Added Revenue
Investor Deck - Added Revenue
 
Aggressive repc knowing your options
Aggressive repc knowing your optionsAggressive repc knowing your options
Aggressive repc knowing your options
 
Introduction to Financial Management
Introduction to Financial ManagementIntroduction to Financial Management
Introduction to Financial Management
 
Investor Deck - June 13, 2018
Investor Deck - June 13, 2018Investor Deck - June 13, 2018
Investor Deck - June 13, 2018
 
Staring your own sba dept
Staring your own sba deptStaring your own sba dept
Staring your own sba dept
 

Recently uploaded

Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!
shuilykhatunnil
 
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptxAnilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
neilahuja668
 
Living in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales MeetingLiving in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales Meeting
Tom Blefko
 
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdfKumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
monikasharma630
 
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
olgashriki
 
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
knox groups real estate
 
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
a7xjm8n4
 
SVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property BroadcastSVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property Broadcast
SVN International Corp.
 
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing TurkeyAVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
Listing Turkey
 

Recently uploaded (9)

Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!Stark Builders: Where Quality Meets Craftsmanship!
Stark Builders: Where Quality Meets Craftsmanship!
 
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptxAnilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
Anilesh Ahuja Pioneering a Paradigm Shift in Real Estate Success.pptx
 
Living in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales MeetingLiving in an UBER World - June '24 Sales Meeting
Living in an UBER World - June '24 Sales Meeting
 
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdfKumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
Kumar Codename Fireworks at Hadapsar Link Road, Pune - PDF.pdf
 
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
Deed 3754 S Honeysuckle Mesa AZ 85212 owner Shawn Freeman - Pamela Brown Nota...
 
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
BEST FARMLAND FOR SALE | FARM PLOTS NEAR BANGALORE | KANAKAPURA | CHICKKABALP...
 
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
原版制作(Greenwich毕业证书)格林威治大学毕业证PDF成绩单一模一样
 
SVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property BroadcastSVN Live 6.17.24 Weekly Property Broadcast
SVN Live 6.17.24 Weekly Property Broadcast
 
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing TurkeyAVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
AVRUPA KONUTLARI ESENTEPE - ENGLISH - Listing Turkey
 

Proforma 15107 woodlawn-dolton-111017

  • 1. 1 Year Performance Projection Chicagoland South Suburb Dolton, IL 60419 Cash Flow is King Square Feet 1,285 Initial Market Value $ 110,000 Purchase Price $ 110,000 Downpayment $ 27,500 Loan Origination Fees $ 1,650 Depreciable Closing Costs $ 2,200 Other Closing Costs and Fixup $ 0 Initial Cash Invested $ 31,350 Cost per Square Foot $ 85 Monthly Rent per Square Foot $ 1.09 Income Monthly Annual Gross Rent $ 1,400 $ 16,800 Vacancy Losses $ -112 $ -1,344 Operating Income $ 1,288 $ 15,456 Expenses Monthly Annual Property Taxes $ -311 $ -3,740 Insurance $ -52 $ -627 Management Fees $ -125 $ -1,500 Leasing/Advertising Fees $ 0 $ 0 Association Fees $ 0 $ 0 Maintenance $ -42 $ -504 Other $ 0 $ 0 Operating Expenses $ -530 $ -6,371 Net Performance Monthly Annual Net Operating Income $ 757 $ 9,085 - Mortgage Payments $ -430 $ -5,164 = Cash Flow $ 326 $ 3,920 + Principal Reduction $ 106 $ 1,273 + First-Year Appreciation $ 275 $ 3,300 = Gross Equity Income $ 707 $ 8,493 + Tax Savings $ 0 $ 0 = GEI w/Tax Savings $ 707 $ 8,493 Mortgage Info First Second Loan-to-Value Ratio 75% 0% Loan Amount $ 82,500 $ 0 Monthly Payment $ 430.36 $ 0.00 Loan Type Amortizing Fixed Term 30 Years Interest Rate 4.750% 0.000% Monthly PMI $ 0 Financial Indicators Debt Coverage Ratio 1.76 Annual Gross Rent Multiplier 7 Monthly Gross Rent Multiplier 79 Capitalization Rate 8.3% Cash on Cash Return 13% Total Return on Investment 27% Total ROI with Tax Savings 27% Assumptions Real Estate Appreciation Rate 3% Vacancy Rate 8% Management Fee $ 125 Maintenance Percentage 3% Comments Guarantee: Homes offer a 6 month Heating and A/C warranty and 90 day warranty on the homes quality workmanship. *Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing. This report was generated using the tools available at www.PropertyTracker.com | © 2004-2014