Real Estate Broker Business Plan

Start your plan
Start my business plan

Start your own real estate broker business plan

Reed Properties

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
New homebuyers 0% $4,000 $5,000 $6,000 $7,000 $8,000 $10,000 $11,000 $12,000 $7,000 $5,000 $4,000 $4,000
Other homebuyers 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $4,000 $5,000 $6,000 $7,000 $8,000 $10,000 $11,000 $12,000 $7,000 $5,000 $4,000 $4,000
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
New homebuyers $200 $250 $300 $350 $400 $500 $550 $600 $350 $250 $200 $200
Other homebuyers $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $200 $250 $300 $350 $400 $500 $550 $600 $350 $250 $200 $200
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Claudia Reed 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Part Time Admin 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 1 1 1 1 1 1 1
Total Payroll $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000

General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0

Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $4,000 $5,000 $6,000 $7,000 $8,000 $10,000 $11,000 $12,000 $7,000 $5,000 $4,000 $4,000
Direct Cost of Sales $200 $250 $300 $350 $400 $500 $550 $600 $350 $250 $200 $200
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $200 $250 $300 $350 $400 $500 $550 $600 $350 $250 $200 $200
Gross Margin $3,800 $4,750 $5,700 $6,650 $7,600 $9,500 $10,450 $11,400 $6,650 $4,750 $3,800 $3,800
Gross Margin % 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00%
Expenses
Payroll $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Sales and Marketing and Other Expenses $575 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Insurance $300 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Payroll Taxes 15% $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $7,225 $6,925 $6,925 $6,925 $6,925 $6,925 $6,925 $6,925 $6,925 $6,925 $6,925 $6,925
Profit Before Interest and Taxes ($3,425) ($2,175) ($1,225) ($275) $675 $2,575 $3,525 $4,475 ($275) ($2,175) ($3,125) ($3,125)
EBITDA ($3,425) ($2,175) ($1,225) ($275) $675 $2,575 $3,525 $4,475 ($275) ($2,175) ($3,125) ($3,125)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($3,425) ($2,175) ($1,225) ($275) $675 $2,575 $3,525 $4,475 ($275) ($2,175) ($3,125) ($3,125)
Net Profit/Sales -85.63% -43.50% -20.42% -3.93% 8.44% 25.75% 32.05% 37.29% -3.93% -43.50% -78.13% -78.13%

Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $1,000 $1,250 $1,500 $1,750 $2,000 $2,500 $2,750 $3,000 $1,750 $1,250 $1,000 $1,000
Cash from Receivables $0 $100 $3,025 $3,775 $4,525 $5,275 $6,050 $7,525 $8,275 $8,875 $5,200 $3,725
Subtotal Cash from Operations $1,000 $1,350 $4,525 $5,525 $6,525 $7,775 $8,800 $10,525 $10,025 $10,125 $6,200 $4,725
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $6,000 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $1,000 $1,350 $10,525 $5,525 $6,525 $7,775 $8,800 $10,525 $10,025 $10,125 $6,200 $4,725
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Bill Payments $114 $3,417 $3,177 $3,227 $3,277 $3,328 $3,427 $3,477 $3,517 $3,272 $3,173 $3,125
Subtotal Spent on Operations $4,114 $7,417 $7,177 $7,227 $7,277 $7,328 $7,427 $7,477 $7,517 $7,272 $7,173 $7,125
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $4,114 $7,417 $7,177 $7,227 $7,277 $7,328 $7,427 $7,477 $7,517 $7,272 $7,173 $7,125
Net Cash Flow ($3,114) ($6,067) $3,348 ($1,702) ($752) $447 $1,373 $3,048 $2,508 $2,853 ($973) ($2,400)
Cash Balance $6,836 $769 $4,118 $2,416 $1,664 $2,111 $3,484 $6,533 $9,041 $11,894 $10,921 $8,521
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $9,950 $6,836 $769 $4,118 $2,416 $1,664 $2,111 $3,484 $6,533 $9,041 $11,894 $10,921 $8,521
Accounts Receivable $0 $3,000 $6,650 $8,125 $9,600 $11,075 $13,300 $15,500 $16,975 $13,950 $8,825 $6,625 $5,900
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $9,950 $9,836 $7,419 $12,243 $12,016 $12,739 $15,411 $18,984 $23,508 $22,991 $20,719 $17,546 $14,421
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $9,950 $9,836 $7,419 $12,243 $12,016 $12,739 $15,411 $18,984 $23,508 $22,991 $20,719 $17,546 $14,421
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $3,311 $3,069 $3,118 $3,166 $3,214 $3,311 $3,359 $3,408 $3,166 $3,069 $3,021 $3,021
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $3,311 $3,069 $3,118 $3,166 $3,214 $3,311 $3,359 $3,408 $3,166 $3,069 $3,021 $3,021
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $3,311 $3,069 $3,118 $3,166 $3,214 $3,311 $3,359 $3,408 $3,166 $3,069 $3,021 $3,021
Paid-in Capital $25,000 $25,000 $25,000 $31,000 $31,000 $31,000 $31,000 $31,000 $31,000 $31,000 $31,000 $31,000 $31,000
Retained Earnings ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050) ($15,050)
Earnings $0 ($3,425) ($5,600) ($6,825) ($7,100) ($6,425) ($3,850) ($325) $4,150 $3,875 $1,700 ($1,425) ($4,550)
Total Capital $9,950 $6,525 $4,350 $9,125 $8,850 $9,525 $12,100 $15,625 $20,100 $19,825 $17,650 $14,525 $11,400
Total Liabilities and Capital $9,950 $9,836 $7,419 $12,243 $12,016 $12,739 $15,411 $18,984 $23,508 $22,991 $20,719 $17,546 $14,421
Net Worth $9,950 $6,525 $4,350 $9,125 $8,850 $9,525 $12,100 $15,625 $20,100 $19,825 $17,650 $14,525 $11,400

Download link edge graphic Download this plan

Start your own real estate broker business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.